0.352
Revenue¥B
1.360
1.379
1.382
1.435
1.443
1.503
1.527
1.590
1.624
1.691
0.377
3.21%
2.59%
52
28.76
Revenue growth%
13.49
12.82
11.40
9.81
9.31
10.39
10.61
8.91
11.34
8.82
24.66
10.39
10.50
59
14.99
Gross margin%
25.50
24.75
24.57
26.33
23.98
22.59
24.95
24.59
23.76
20.90
22.24
23.76
24.58
66
8.28
Operating margin%
30.62
31.64
32.84
35.41
33.41
31.53
33.06
33.19
33.26
31.06
17.60
33.06
32.95
24
15.41
Net margin%
24.57
23.76
23.43
24.21
26.37
24.35
25.83
25.37
25.27
24.04
13.62
25.27
24.46
54
33.41
P/E ratio (avg)x
33.42
32.78
28.97
29.46
30.63
32.83
34.59
36.67
35.93
37.56
23.70
35.93
33.12
74
13.64
EV/EBITx
23.18
21.18
23.05
24.17
24.96
21.59
22.10
24.01
24.40
26.32
36.03
24.01
23.59
29
15.57
FCF yield (avg)%
14.20
16.12
17.85
17.03
17.57
16.14
13.95
15.32
16.36
17.06
14.94
16.14
16.25
6
12.94
FCF margin%
0.40
1.32
4.29
4.67
1.73
0.91
1.23
1.71
1.39
3.90
10.93
1.39
1.55
52
0.231
FCF / Net incomex
2.273
2.369
2.645
3.052
2.862
2.814
3.190
3.502
3.976
4.599
0.714
3.502
2.957
82
17.44
ROIC%
15.72
16.15
13.30
16.12
17.22
14.73
12.74
10.87
13.04
12.83
4.64
12.83
14.02
84
23.06
Return on equity%
13.76
16.58
14.13
13.89
11.20
12.85
13.08
14.05
12.67
11.69
6.53
12.85
13.42
83
10.25
Return on assets%
14.61
13.62
15.77
12.82
14.94
13.76
15.28
15.41
15.91
14.19
16.19
15.28
14.77
38
0.91
EPS¥
1.33
1.22
1.27
1.39
1.41
1.42
1.25
1.28
1.41
1.42
0.99
0.22%
1.14%
—
18.15
EPS growth%
23.54
23.89
21.14
23.03
24.91
22.98
21.81
20.82
20.90
23.19
20.83
21.81
23.01
14
0.65
Bookvalue per sh¥
1.51
1.66
1.68
1.76
1.87
1.79
1.86
1.77
1.99
1.90
1.29
0.33%
2.95%
—
0.32
FCF per share¥
1.31
1.42
1.35
1.33
1.19
1.21
1.31
1.29
1.19
1.11
0.51
(1.47%)
(1.80%)
—
0.49
Dividend per sh¥
1.46
1.48
1.69
1.96
1.99
2.00
2.12
2.05
1.96
1.96
0.99
(0.30%)
3.06%
—
18.36
Div yield (avg)%
10.87
11.68
9.68
11.11
13.42
14.97
17.64
18.83
21.57
23.94
8.17
18.83
14.19
40
26.13
Payout ratio%
17.64
16.38
17.64
16.03
17.09
18.34
21.22
21.92
19.70
17.51
24.11
19.70
17.64
87
0.435
Shares (diluted)B
0.668
0.800
0.899
0.898
0.916
1.105
1.180
1.213
1.362
1.431
0.432
9.34%
8.17%
71
20.78
Buyback yield%
6.92
4.54
3.16
5.29
8.24
5.54
8.41
10.25
13.24
12.33
6.90
10.25
7.58
43
0.317
D/E ratiox
2.029
2.382
2.816
3.317
3.583
3.787
4.290
4.834
5.775
6.695
1.544
4.834
3.685
70
0.110
Enterprise value¥B
1.778
1.883
1.764
1.686
1.850
1.820
1.963
1.927
2.093
2.191
1.161
3.44%
2.20%
11
1,836
LT debt¥M
467.3
493.8
495.9
476.8
482.6
500.8
507.9
529.8
472.5
451.2
429.6
(1.34%)
(0.40%)
31
Revenue
¥1.691B
2.59%
1.00×
Cost of revenue
¥1.122B
2.64%
1.00×
Operating expenses
¥191.8M
2.81%
1.02×
Property and equipment
18.84%