0.271
Revenue¥B
0.919
0.978
1.052
1.099
1.151
1.202
1.283
1.337
1.415
1.490
0.295
5.29%
5.33%
57
14.00
Revenue growth%
11.95
9.91
9.57
9.52
7.69
6.85
7.12
9.80
9.57
7.56
28.63
7.56
9.54
7
27.16
Gross margin%
29.52
30.69
28.67
30.63
31.63
31.17
31.60
33.73
33.48
34.00
5.64
33.48
31.39
11
19.89
Operating margin%
15.59
18.02
20.09
21.62
19.77
17.74
17.88
16.38
16.93
18.14
2.93
17.74
17.95
7
21.17
Net margin%
23.09
20.48
21.61
21.80
22.28
23.56
23.78
21.09
23.73
24.35
15.99
23.73
22.68
43
16.22
P/E ratio (avg)x
33.44
33.14
34.37
35.81
34.80
35.68
34.53
34.54
37.30
37.80
8.053
35.68
34.67
60
14.06
EV/EBITx
42.62
47.03
51.94
56.83
65.37
64.49
63.09
64.22
59.81
67.53
21.91
64.22
61.45
10
8.40
FCF yield (avg)%
24.96
24.55
21.70
20.83
21.57
24.40
22.25
22.06
23.07
21.38
21.89
22.25
22.15
51
24.11
FCF margin%
25.16
26.17
23.55
23.87
25.33
28.03
28.49
26.38
25.95
25.27
3.10
26.38
25.64
20
0.403
FCF / Net incomex
0.321
0.288
0.272
0.281
0.305
0.301
0.323
0.320
0.339
0.324
1.331
0.323
0.312
6
17.77
ROIC%
25.44
22.92
22.28
23.36
20.40
23.03
25.18
22.19
22.09
22.60
6.31
22.60
22.76
74
8.98
Return on equity%
24.19
24.05
22.90
22.91
20.31
21.98
23.93
26.03
25.62
25.63
12.71
25.62
23.99
89
2.03
Return on assets%
12.57
11.59
14.27
13.51
14.26
14.79
14.91
13.32
14.99
15.97
8.47
14.91
14.27
86
1.03
EPS¥
1.10
1.22
1.29
1.26
1.23
1.19
1.05
1.02
1.10
1.00
1.14
(4.05%)
(0.24%)
—
17.86
EPS growth%
21.01
23.98
21.96
23.40
23.24
21.27
20.66
23.04
23.09
22.55
4.97
22.55
22.80
54
0.42
Bookvalue per sh¥
1.04
1.04
0.96
0.98
1.05
1.09
1.00
0.95
0.92
0.80
0.25
(5.33%)
(2.94%)
—
0.31
FCF per share¥
0.48
0.47
0.47
0.47
0.42
0.39
0.34
0.29
0.27
0.27
0.32
(8.69%)
(5.37%)
—
0.89
Dividend per sh¥
0.89
0.87
0.90
0.89
0.90
0.76
0.78
0.75
0.75
0.73
1.21
(4.20%)
(2.76%)
—
7.64
Div yield (avg)%
17.31
19.52
19.40
17.52
16.14
18.53
20.17
21.67
23.54
25.80
3.53
21.67
19.46
29
27.11
Payout ratio%
13.41
13.69
12.60
13.04
12.29
10.07
9.86
7.03
5.48
7.44
17.32
7.44
11.18
42
0.375
Shares (diluted)B
0.535
0.604
0.646
0.748
0.867
0.875
0.941
0.996
1.124
1.120
0.386
5.26%
7.25%
60
20.69
Buyback yield%
11.85
10.70
12.75
15.61
16.66
16.50
19.49
20.27
20.17
20.18
6.56
20.17
16.58
59
0.898
D/E ratiox
1.821
1.538
1.492
1.305
1.246
1.279
1.086
0.917
0.990
0.992
1.285
0.992
1.263
29
265.5
Enterprise value¥M
434.6
490.8
549.5
510.1
480.0
516.6
582.7
587.9
538.9
559.9
547.3
3.13%
3.20%
79
1,313
LT debt¥M
288.4
305.4
318.1
318.2
354.5
407.0
384.4
363.0
363.4
343.4
240.1
(0.63%)
1.45%
34
Revenue
¥1.490B
5.33%
1.00×
Cost of revenue
¥949.9M
5.16%
0.98×
Operating expenses
¥244.8M
6.48%
1.12×
Property and equipment
16.28%