0.879
Revenue¥B
0.700
0.742
0.795
0.859
0.909
0.964
1.034
1.090
1.168
1.270
0.969
6.91%
6.81%
64
23.46
Revenue growth%
11.68
12.27
10.77
13.42
15.20
13.19
13.10
15.63
14.70
16.95
21.29
14.70
13.31
14
22.39
Gross margin%
14.70
12.68
13.63
10.85
8.67
11.05
10.00
9.52
6.55
6.77
16.16
9.52
10.42
40
5.98
Operating margin%
23.64
25.30
27.76
28.75
30.16
31.94
32.55
32.85
33.44
35.51
15.22
32.85
31.05
29
6.36
Net margin%
3.51
3.92
3.68
0.84
3.78
4.24
2.95
1.55
2.81
4.88
6.68
2.95
3.59
59
30.31
P/E ratio (avg)x
34.20
34.61
36.47
41.09
41.45
46.37
45.74
48.81
50.38
53.90
24.87
48.81
43.59
23
18.71
EV/EBITx
25.27
28.87
27.34
29.91
31.01
31.55
36.76
36.37
41.68
40.05
35.91
36.76
31.28
34
11.58
FCF yield (avg)%
3.11
2.36
0.81
2.88
4.28
2.67
2.34
2.48
1.18
1.25
18.10
2.34
2.42
53
25.77
FCF margin%
5.66
2.96
5.35
6.78
9.28
9.49
8.94
7.38
9.68
6.83
3.36
8.94
7.10
68
0.150
FCF / Net incomex
1.652
1.688
1.784
1.746
1.860
2.010
2.244
2.149
2.224
2.270
1.294
2.224
1.935
20
12.62
ROIC%
13.34
15.31
17.75
17.62
19.71
17.31
17.53
14.89
17.52
18.48
22.08
17.52
17.53
93
26.42
Return on equity%
4.49
3.86
5.05
7.17
5.76
4.33
4.90
7.47
9.39
8.89
20.70
7.47
5.41
82
9.83
Return on assets%
20.25
20.65
18.97
17.04
19.18
20.53
17.71
17.99
19.72
20.89
3.22
19.72
19.45
17
0.78
EPS¥
2.55
2.84
3.33
3.84
4.66
5.34
5.53
6.44
7.80
7.83
0.83
10.91%
13.54%
—
5.30
EPS growth%
16.11
14.64
15.02
17.22
16.88
17.46
17.61
20.46
18.80
18.03
4.08
18.03
17.34
80
2.09
Bookvalue per sh¥
2.76
2.69
2.70
3.20
3.32
3.54
4.18
4.84
5.16
5.94
2.46
12.33%
8.85%
—
1.44
FCF per share¥
3.67
3.91
4.56
4.72
5.36
5.50
6.38
7.64
8.70
9.19
1.62
11.38%
10.11%
—
1.21
Dividend per sh¥
3.69
3.75
4.18
4.60
4.53
4.57
4.79
4.85
5.59
5.69
3.69
4.64%
4.62%
—
2.17
Div yield (avg)%
10.22
12.50
13.75
16.29
17.05
18.68
21.14
23.09
23.63
23.65
23.45
23.09
17.87
19
8.82
Payout ratio%
23.35
26.34
25.85
24.40
22.60
21.27
20.47
18.80
17.15
15.15
6.90
18.80
21.93
91
322.9
Shares (diluted)M
315.5
300.7
328.7
349.0
368.3
353.8
325.7
328.2
318.8
335.8
321.6
(1.83%)
0.29%
16
18.17
Buyback yield%
4.62
5.06
3.14
4.76
3.51
3.47
3.29
6.04
4.69
6.77
27.80
4.69
4.65
6
1.399
D/E ratiox
0.391
0.414
0.474
0.468
0.512
0.509
0.467
0.453
0.479
0.452
1.649
0.467
0.467
73
0.458
Enterprise value¥B
0.530
0.479
0.458
0.428
0.382
0.342
0.334
0.330
0.334
0.309
1.301
(4.16%)
(6.25%)
82
143.1
LT debt¥M
404.3
381.5
340.1
328.6
317.6
317.0
337.7
339.1
310.5
293.3
707.1
(1.58%)
(3.31%)
60
Revenue
¥1.270B
6.81%
1.00×
Cost of revenue
¥691.8M
7.20%
1.04×
Operating expenses
¥172.9M
6.35%
0.96×
Property and equipment
16.51%