1.089
Revenue¥B
1.056
1.147
1.215
1.286
1.386
1.509
1.587
1.666
1.796
1.882
1.131
6.31%
6.53%
57
7.79
Revenue growth%
8.58
8.78
6.09
7.25
6.87
4.95
4.73
2.65
0.40
0.40
6.76
2.65
5.52
58
24.94
Gross margin%
6.11
6.02
4.53
4.79
3.99
1.03
2.52
3.56
2.27
0.93
28.15
2.27
3.77
75
24.56
Operating margin%
5.57
3.53
2.90
0.72
1.83
3.28
0.62
2.80
1.75
2.68
3.70
2.68
2.74
23
25.32
Net margin%
7.64
10.02
9.14
8.94
10.99
13.94
15.96
17.30
16.12
15.94
6.88
15.96
12.47
58
13.09
P/E ratio (avg)x
17.58
18.36
16.40
16.88
15.93
16.43
16.65
17.40
19.30
21.11
32.54
17.40
17.14
82
11.92
EV/EBITx
28.62
34.34
36.64
38.79
46.68
51.22
61.91
64.12
69.77
82.22
13.49
64.12
48.95
52
20.21
FCF yield (avg)%
20.72
21.19
21.84
24.06
22.21
21.83
19.41
19.82
17.00
18.70
18.59
19.41
20.95
39
9.64
FCF margin%
21.33
20.90
19.93
19.35
21.90
21.07
21.76
20.61
19.37
20.98
6.48
20.98
20.94
33
0.186
FCF / Net incomex
1.342
1.292
1.175
1.119
1.172
1.171
1.039
1.067
1.118
1.166
0.365
1.118
1.169
49
14.40
ROIC%
17.23
15.41
12.85
11.88
14.27
12.96
10.45
10.14
11.25
13.60
18.58
11.25
12.90
79
24.55
Return on equity%
26.05
23.93
23.56
23.36
25.85
25.25
26.92
25.51
26.12
25.45
19.80
25.51
25.48
5
7.30
Return on assets%
15.58
14.54
14.93
16.65
16.22
16.13
15.88
15.94
15.25
14.79
20.52
15.88
15.73
42
0.41
EPS¥
2.22
2.54
2.87
3.31
3.15
3.15
3.29
3.78
3.97
4.28
0.45
6.34%
6.43%
—
19.25
EPS growth%
20.11
22.76
21.49
18.78
21.05
20.01
19.35
19.43
18.99
17.13
7.07
19.35
19.72
93
0.27
Bookvalue per sh¥
0.43
0.50
0.58
0.64
0.64
0.65
0.63
0.64
0.63
0.66
1.70
0.73%
4.85%
—
1.39
FCF per share¥
0.36
0.35
0.37
0.35
0.38
0.39
0.41
0.39
0.41
0.42
0.72
1.86%
1.15%
—
1.82
Dividend per sh¥
1.28
1.33
1.35
1.50
1.50
1.54
1.70
1.88
2.13
2.05
1.81
6.38%
5.91%
—
22.61
Div yield (avg)%
21.59
24.02
26.14
28.51
27.55
24.86
24.77
22.37
22.89
24.47
20.88
24.47
24.62
68
7.76
Payout ratio%
4.16
5.83
5.98
3.88
4.30
2.84
0.40
2.60
0.98
0.97
26.96
0.98
3.36
85
0.672
Shares (diluted)B
0.944
1.040
1.177
1.401
1.451
1.699
1.700
1.879
2.220
2.606
0.655
12.43%
12.05%
53
24.02
Buyback yield%
10.50
7.62
9.34
11.76
13.76
11.70
11.04
12.54
10.99
13.20
15.77
11.70
11.37
7
0.977
D/E ratiox
1.355
1.393
1.487
1.599
1.460
1.437
1.522
1.697
1.741
1.634
0.502
1.634
1.504
19
516.1
Enterprise value¥M
362.6
347.5
379.7
368.6
357.0
393.3
374.2
398.8
428.4
483.4
860.8
6.25%
4.16%
28
1.777
LT debt¥B
2.547
2.967
3.045
3.604
4.261
4.131
4.885
5.688
5.596
6.568
0.480
9.04%
10.10%
75
Revenue
¥1.882B
6.53%
1.00×
Cost of revenue
¥935.4M
6.36%
0.98×
Operating expenses
¥442.8M
6.75%
1.02×
Goodwill & intangibles
17.44%
Property and equipment
16.17%