0.679
Revenue¥B
1.295
1.356
1.431
1.477
1.561
1.639
1.681
1.771
1.810
1.847
0.740
3.42%
3.88%
59
18.65
Revenue growth%
9.42
7.09
9.83
7.52
4.52
5.81
4.69
2.80
4.26
1.92
15.01
4.26
5.25
47
5.47
Gross margin%
24.36
23.08
20.99
23.50
26.14
28.49
29.73
30.77
32.73
35.15
25.75
30.77
27.31
18
16.23
Operating margin%
28.43
26.83
26.47
28.14
30.94
29.76
27.61
29.58
31.73
30.98
23.92
29.76
29.00
52
21.47
Net margin%
5.76
3.65
1.21
0.40
0.40
2.88
0.83
0.52
0.40
0.46
21.45
0.52
0.68
50
6.501
P/E ratio (avg)x
13.09
12.96
12.83
11.79
11.00
11.43
11.40
12.24
11.93
11.29
19.24
11.43
11.86
54
33.04
EV/EBITx
28.67
32.47
36.46
34.15
34.45
35.14
32.98
31.07
34.96
39.87
12.92
34.96
34.30
78
19.21
FCF yield (avg)%
6.44
5.10
5.31
3.10
0.45
0.40
0.40
0.40
1.11
3.51
23.60
0.40
2.10
77
10.14
FCF margin%
30.32
31.24
29.74
27.73
26.79
26.62
28.40
29.69
29.06
29.20
23.55
29.06
29.13
55
0.985
FCF / Net incomex
0.121
0.136
0.138
0.147
0.152
0.168
0.187
0.205
0.222
0.208
0.999
0.205
0.160
39
17.49
ROIC%
17.92
16.94
18.00
15.33
13.31
16.27
15.04
17.80
19.15
21.80
27.68
17.80
17.37
65
3.60
Return on equity%
8.77
6.73
6.45
3.89
6.26
6.72
6.75
6.26
8.93
9.10
22.47
6.75
6.72
75
9.55
Return on assets%
14.20
16.22
14.69
12.57
13.79
15.11
13.35
10.98
13.47
12.18
17.56
13.35
13.63
43
1.52
EPS¥
1.24
1.40
1.42
1.37
1.40
1.51
1.79
1.74
1.77
2.05
1.60
7.97%
5.87%
—
27.17
EPS growth%
21.60
21.69
21.22
22.95
20.20
18.15
19.61
18.59
20.19
20.72
24.51
19.61
20.46
25
0.47
Bookvalue per sh¥
0.91
0.92
0.89
0.89
0.90
0.94
0.87
0.89
0.81
0.81
1.60
(1.90%)
(0.82%)
—
0.60
FCF per share¥
2.09
2.29
2.49
2.43
2.47
2.73
2.79
3.06
3.38
3.55
1.27
7.52%
5.08%
—
1.17
Dividend per sh¥
2.44
2.47
2.20
2.35
2.27
2.49
2.17
1.96
1.84
1.60
2.31
(6.78%)
(4.46%)
—
11.86
Div yield (avg)%
13.12
14.74
16.46
15.48
14.45
14.58
12.35
14.30
16.56
16.61
10.84
14.58
14.66
27
25.87
Payout ratio%
12.26
10.37
9.89
12.67
13.16
13.56
10.60
8.35
10.92
12.39
22.37
10.92
11.59
30
0.758
Shares (diluted)B
0.920
0.875
0.968
1.059
1.189
1.316
1.293
1.232
1.239
1.394
0.754
3.23%
4.69%
50
22.37
Buyback yield%
18.34
17.53
18.33
15.62
14.45
13.10
14.05
12.67
11.24
11.50
20.05
12.67
14.25
43
1.711
D/E ratiox
0.866
0.749
0.781
0.659
0.671
0.622
0.587
0.599
0.642
0.617
0.987
0.617
0.651
66
1.763
Enterprise value¥B
0.561
0.653
0.721
0.806
0.863
0.896
1.047
0.994
0.949
1.088
1.663
4.75%
8.19%
50
0.950
LT debt¥B
0.463
0.500
0.470
0.532
0.539
0.592
0.581
0.592
0.666
0.682
1.448
4.81%
5.14%
45
Revenue
¥1.847B
3.88%
1.00×
Cost of revenue
¥1.063B
3.57%
0.97×
Operating expenses
¥453.2M
4.28%
1.04×
Property and equipment
19.04%