1.032
Revenue¥B
0.563
0.605
0.638
0.693
0.750
0.823
0.901
0.955
1.017
1.093
1.151
7.82%
7.42%
21
10.29
Revenue growth%
14.48
12.60
10.08
9.98
9.21
8.90
6.77
6.36
8.79
5.93
21.42
6.77
9.05
73
27.30
Gross margin%
27.32
27.53
26.83
27.08
25.54
22.89
22.56
24.56
22.31
22.63
4.88
22.63
25.05
87
14.95
Operating margin%
26.82
27.13
25.86
28.52
26.21
29.06
26.89
25.61
27.22
24.99
15.65
26.89
26.86
52
20.02
Net margin%
20.77
19.24
20.16
20.49
20.50
22.35
20.18
19.75
18.35
17.66
5.94
19.75
20.17
83
26.23
P/E ratio (avg)x
11.53
11.38
11.41
11.29
10.83
10.05
8.620
7.868
7.843
7.686
36.93
7.868
10.44
61
22.25
EV/EBITx
22.94
20.48
22.88
20.15
21.69
23.62
23.36
25.02
26.41
23.71
18.92
23.71
23.15
51
9.56
FCF yield (avg)%
31.48
29.14
26.72
27.30
28.04
28.29
28.65
28.73
29.21
27.93
7.12
28.65
28.47
84
9.93
FCF margin%
14.34
11.48
12.32
13.44
13.73
15.10
16.07
14.82
16.34
18.35
17.88
16.07
14.58
10
0.332
FCF / Net incomex
1.251
1.203
1.342
1.313
1.235
1.370
1.439
1.308
1.170
1.305
0.277
1.308
1.307
68
12.20
ROIC%
37.81
39.36
36.94
38.50
37.11
38.55
36.46
34.79
32.86
32.02
6.68
34.79
37.02
48
19.40
Return on equity%
22.32
19.81
19.14
18.78
16.13
15.04
12.14
11.83
9.56
12.09
18.44
12.09
15.59
73
13.62
Return on assets%
19.97
20.37
22.45
24.83
25.57
22.77
25.16
27.31
26.16
23.89
29.76
25.16
24.36
83
2.74
EPS¥
1.12
0.99
0.89
0.79
0.80
0.76
0.74
0.78
0.73
0.65
2.95
(4.00%)
(5.20%)
—
19.04
EPS growth%
4.04
3.76
2.26
0.61
1.93
3.37
5.34
7.77
7.42
8.17
22.95
7.42
3.90
27
1.41
Bookvalue per sh¥
2.86
2.97
2.79
2.54
2.43
2.20
2.07
2.23
2.40
2.20
0.50
(1.92%)
(3.36%)
—
1.68
FCF per share¥
0.63
0.61
0.62
0.68
0.73
0.69
0.67
0.72
0.76
0.67
2.09
(1.62%)
(0.05%)
—
1.84
Dividend per sh¥
2.54
2.56
2.64
3.00
3.30
3.08
3.36
3.83
4.08
4.57
2.30
6.76%
6.88%
—
7.56
Div yield (avg)%
17.19
19.12
22.06
21.64
21.70
20.92
19.82
18.68
20.48
17.68
3.53
19.82
20.15
17
9.75
Payout ratio%
34.70
34.13
36.37
35.04
33.26
32.26
31.41
30.46
31.01
30.87
17.69
31.01
32.76
67
377.6
Shares (diluted)M
396.0
364.7
392.8
396.9
414.1
369.7
336.7
349.2
351.3
332.7
369.3
(4.28%)
(1.93%)
11
15.39
Buyback yield%
19.31
21.69
20.58
17.79
16.17
15.02
12.08
14.81
15.57
15.14
29.75
15.02
15.87
47
0.402
D/E ratiox
1.147
1.114
1.009
1.041
1.087
1.168
1.320
1.249
1.164
1.301
0.700
1.249
1.155
75
1,328
Enterprise value¥M
402.6
466.7
438.2
448.6
514.6
504.2
520.3
543.7
514.5
534.6
297.1
0.77%
3.57%
94
1.063
LT debt¥B
0.532
0.528
0.472
0.499
0.497
0.526
0.535
0.496
0.474
0.528
1.185
1.22%
0.02%
84
Revenue
¥1.093B
7.42%
1.00×
Cost of revenue
¥627.3M
7.41%
1.00×
Operating expenses
¥118.2M
7.00%
0.96×
Property and equipment
16.70%