1.121
Revenue¥B
0.542
0.568
0.601
0.639
0.691
0.748
0.798
0.856
0.918
0.991
1.249
7.50%
6.87%
86
16.71
Revenue growth%
14.67
13.38
12.95
10.77
12.53
11.89
10.54
11.79
11.29
9.05
28.87
11.29
11.84
47
20.86
Gross margin%
14.02
13.31
16.31
14.31
15.80
13.68
11.32
14.12
17.09
15.16
26.62
14.12
14.22
23
16.29
Operating margin%
13.38
13.61
11.22
8.45
8.51
9.84
9.95
12.34
12.68
12.68
10.92
12.34
11.78
81
2.48
Net margin%
21.68
21.83
21.19
22.51
21.77
21.46
22.13
24.21
26.05
26.48
26.20
24.21
21.98
45
11.11
P/E ratio (avg)x
37.04
34.76
32.14
31.32
28.50
28.94
29.81
29.30
29.07
25.69
12.42
29.07
29.55
56
33.09
EV/EBITx
17.01
18.05
20.56
24.19
28.16
30.99
35.14
38.20
39.94
43.14
27.06
38.20
29.58
68
9.10
FCF yield (avg)%
11.07
8.21
7.24
8.49
6.31
6.50
8.11
6.70
6.34
6.33
23.26
6.50
6.97
66
5.98
FCF margin%
24.52
22.69
24.62
22.15
20.23
22.71
21.51
21.41
24.04
24.72
26.64
22.71
22.70
48
1.594
FCF / Net incomex
0.349
0.374
0.325
0.330
0.289
0.294
0.269
0.289
0.297
0.300
1.134
0.294
0.299
21
14.01
ROIC%
25.52
27.19
27.25
28.57
27.85
28.43
28.44
29.49
30.66
32.20
27.13
29.49
28.44
6
20.05
Return on equity%
2.37
0.40
0.40
0.40
0.40
0.86
1.99
2.32
1.69
3.79
16.35
1.99
1.27
74
4.55
Return on assets%
23.84
26.69
27.98
28.16
25.92
28.75
30.01
29.58
29.25
31.97
22.02
29.58
28.46
24
1.62
EPS¥
2.36
2.79
3.26
3.86
3.72
3.81
4.51
4.42
4.85
5.03
1.73
6.18%
9.58%
—
2.94
EPS growth%
20.58
18.28
15.78
15.59
14.45
14.19
13.22
15.36
17.20
19.67
18.37
15.36
15.68
24
3.00
Bookvalue per sh¥
3.80
3.98
3.67
3.78
4.16
4.70
4.94
5.53
5.91
5.72
0.73
6.58%
5.44%
—
2.07
FCF per share¥
2.31
2.21
2.47
2.54
2.70
2.53
2.56
2.54
2.86
2.66
1.66
(0.25%)
1.12%
—
0.74
Dividend per sh¥
2.15
2.10
2.21
2.16
1.94
2.13
1.93
2.13
2.39
2.38
1.09
4.10%
0.85%
—
22.60
Div yield (avg)%
23.72
25.81
25.92
25.60
25.03
25.12
26.89
28.40
25.61
25.27
2.10
25.61
25.60
60
17.40
Payout ratio%
3.86
3.07
0.66
2.59
1.01
3.97
4.49
6.53
6.22
8.68
2.80
6.22
3.92
48
128.4
Shares (diluted)M
163.4
147.0
139.2
134.1
141.1
152.5
136.7
140.7
142.1
150.7
130.0
1.33%
0.17%
87
12.27
Buyback yield%
16.43
17.80
16.17
17.89
20.67
18.86
19.60
18.07
16.35
13.63
25.11
18.07
17.84
41
0.802
D/E ratiox
1.351
1.493
1.527
1.573
1.394
1.426
1.359
1.232
1.176
1.184
0.649
1.232
1.376
73
570.7
Enterprise value¥M
266.9
285.3
304.5
267.1
254.7
260.5
266.0
262.3
278.6
246.6
824.6
(0.64%)
(2.28%)
10
115.7
LT debt¥M
983.0
891.0
959.3
925.2
921.5
843.3
910.3
990.0
938.7
983.3
911.1
1.31%
0.57%
52
Revenue
¥991.3M
6.87%
1.00×
Cost of revenue
¥532.1M
6.71%
0.99×
Operating expenses
¥137.2M
6.94%
1.01×
Property and equipment
20.99%