0.410
Revenue¥B
1.200
1.225
1.282
1.343
1.375
1.416
1.462
1.533
1.608
1.647
0.441
3.68%
3.49%
73
6.38
Revenue growth%
17.92
19.44
16.49
15.92
18.20
19.31
18.93
18.66
18.69
19.26
13.15
18.93
18.68
46
20.39
Gross margin%
5.01
4.25
6.76
5.01
6.37
9.03
9.20
11.00
11.64
10.44
29.99
10.44
7.90
53
7.86
Operating margin%
23.79
23.13
20.53
18.43
15.98
16.42
14.31
16.96
15.81
18.75
3.83
16.42
17.70
78
23.55
Net margin%
21.84
19.13
16.89
16.68
18.66
20.62
18.64
15.87
15.83
18.11
6.36
18.11
18.37
23
26.27
P/E ratio (avg)x
13.45
13.39
13.37
13.19
12.91
15.22
15.07
16.44
17.43
19.54
29.59
16.44
14.26
22
29.72
EV/EBITx
23.54
21.91
24.25
22.61
20.90
22.82
24.19
25.43
25.26
26.00
28.70
25.26
23.87
22
20.45
FCF yield (avg)%
26.05
23.34
20.77
21.10
21.44
18.52
18.33
18.65
21.48
23.62
20.18
18.65
21.27
20
5.40
FCF margin%
12.02
12.70
15.50
13.53
13.50
12.83
12.14
13.95
15.22
12.52
21.55
12.83
13.17
25
1.447
FCF / Net incomex
1.559
1.441
1.371
1.467
1.601
1.782
1.876
1.861
1.726
1.901
0.815
1.861
1.663
5
4.92
ROIC%
6.54
8.72
5.88
5.02
2.16
1.62
0.40
2.87
1.62
0.58
16.67
1.62
2.52
68
9.28
Return on equity%
17.41
15.25
12.29
13.63
11.31
13.90
13.35
15.62
13.77
11.40
8.72
13.77
13.70
45
14.09
Return on assets%
13.26
15.46
13.02
14.96
16.31
16.84
19.52
21.74
21.11
21.77
16.24
21.11
16.57
68
0.57
EPS¥
0.64
0.71
0.71
0.74
0.83
0.77
0.88
0.88
1.03
0.98
0.59
3.35%
4.47%
—
22.43
EPS growth%
22.33
24.00
24.22
26.06
25.39
25.66
22.97
23.81
25.41
24.73
21.32
24.73
24.47
92
0.16
Bookvalue per sh¥
0.61
0.66
0.69
0.72
0.83
0.81
0.80
0.85
0.88
0.91
0.11
1.73%
4.77%
—
0.36
FCF per share¥
1.09
1.27
1.46
1.63
1.63
1.94
2.02
2.01
2.19
2.37
0.50
7.81%
9.05%
—
0.76
Dividend per sh¥
0.65
0.65
0.60
0.65
0.69
0.71
0.65
0.64
0.58
0.59
0.57
(3.18%)
(2.00%)
—
29.42
Div yield (avg)%
24.41
25.55
25.76
27.01
29.83
32.70
29.93
28.37
29.05
30.83
21.80
29.93
28.71
64
26.23
Payout ratio%
37.07
37.31
38.26
36.42
37.50
37.93
35.49
36.84
37.30
35.14
28.62
36.84
37.19
66
0.620
Shares (diluted)B
0.777
0.739
0.796
0.832
0.829
0.865
0.984
1.129
1.286
1.347
0.621
10.18%
5.70%
54
26.91
Buyback yield%
12.43
9.57
11.96
14.40
14.49
12.04
10.97
11.10
14.08
15.66
2.01
12.04
12.24
44
0.674
D/E ratiox
0.316
0.289
0.280
0.291
0.263
0.293
0.326
0.301
0.296
0.307
1.070
0.301
0.295
25
885.4
Enterprise value¥M
122.1
110.6
109.3
96.50
98.47
106.2
112.4
106.2
112.6
114.2
60.74
3.01%
0.09%
85
0.267
LT debt¥B
1.240
1.318
1.318
1.168
1.266
1.201
1.088
1.114
1.118
1.195
0.311
(1.15%)
0.56%
34
Revenue
¥1.647B
3.49%
1.00×
Cost of revenue
¥942.4M
3.28%
0.98×
Operating expenses
¥415.4M
3.51%
1.00×
Property and equipment
16.11%