1.629
Revenue¥B
1.729
1.770
1.780
1.807
1.816
1.904
1.954
2.023
2.056
2.060
1.681
2.55%
1.80%
70
11.11
Revenue growth%
6.15
7.97
9.37
7.71
6.69
7.00
4.66
1.83
0.40
0.40
22.67
1.83
6.42
67
9.76
Gross margin%
13.04
14.82
16.59
14.69
13.66
13.90
14.19
16.67
19.07
20.66
27.90
16.67
14.75
33
24.52
Operating margin%
0.40
3.24
3.99
5.47
5.26
8.26
11.22
10.76
12.51
13.16
8.00
11.22
6.86
54
29.37
Net margin%
22.00
24.57
22.41
19.71
20.64
20.11
18.35
20.26
22.87
22.79
7.39
20.26
21.32
12
29.03
P/E ratio (avg)x
27.09
26.20
23.49
23.04
21.81
18.49
16.60
14.27
13.12
12.47
16.69
14.27
20.15
76
17.39
EV/EBITx
27.85
24.42
26.47
27.78
28.44
24.83
24.83
24.94
23.23
23.24
26.42
24.83
24.88
25
11.71
FCF yield (avg)%
8.13
7.46
4.51
2.60
5.55
5.53
7.58
10.17
8.16
10.87
27.41
8.16
7.52
54
24.21
FCF margin%
0.55
0.40
1.35
1.75
1.24
3.70
1.74
2.77
5.77
5.68
29.65
3.70
1.74
52
1.423
FCF / Net incomex
1.646
1.733
1.574
1.451
1.453
1.395
1.333
1.318
1.216
1.244
0.128
1.318
1.423
60
29.75
ROIC%
6.85
3.86
3.29
4.06
6.14
3.69
6.29
6.86
5.90
5.52
8.86
5.90
5.71
52
4.63
Return on equity%
10.39
7.60
6.95
5.79
5.38
5.37
8.20
6.30
4.77
5.08
17.47
5.37
6.05
45
15.72
Return on assets%
9.29
7.06
7.20
9.38
11.80
11.97
9.01
9.70
12.41
14.89
27.14
11.97
9.54
71
6.10
EPS¥
13.47
15.04
17.24
18.98
18.79
19.67
21.33
22.24
24.32
28.80
6.27
8.92%
8.10%
—
7.71
EPS growth%
10.70
13.02
14.87
13.47
12.16
9.46
6.79
9.23
8.90
9.76
23.34
9.23
10.23
29
2.42
Bookvalue per sh¥
6.57
5.62
5.56
5.07
5.17
4.82
4.68
4.62
4.49
3.97
9.27
(5.17%)
(6.39%)
—
2.63
FCF per share¥
5.63
6.18
6.62
5.83
6.17
5.86
5.68
5.62
5.35
5.30
12.24
(2.99%)
(1.80%)
—
8.67
Dividend per sh¥
13.98
15.09
16.85
19.93
19.72
21.74
23.56
24.17
27.75
31.79
4.42
10.02%
9.95%
—
4.33
Div yield (avg)%
27.27
24.77
26.65
29.32
31.68
29.45
31.77
33.74
32.03
30.01
22.83
31.77
29.73
62
27.08
Payout ratio%
30.07
27.38
26.84
28.88
29.26
31.31
30.48
31.19
29.72
29.52
27.71
30.48
29.62
7
116.1
Shares (diluted)M
130.8
139.7
140.6
146.9
160.4
182.0
205.6
205.5
213.0
245.2
117.2
8.85%
6.73%
89
24.03
Buyback yield%
26.63
24.72
24.41
22.63
25.20
28.19
27.67
29.79
31.81
30.86
18.76
29.79
27.15
94
1.251
D/E ratiox
1.246
1.464
1.708
1.836
2.023
2.227
2.259
2.641
3.125
3.443
1.035
2.641
2.125
80
2,401
Enterprise value¥M
648.9
643.5
655.4
681.5
738.0
797.5
811.1
784.5
731.2
791.0
933.1
1.40%
2.26%
41
1.601
LT debt¥B
1.257
1.385
1.501
1.571
1.534
1.822
2.124
2.078
2.363
2.697
2.313
11.95%
8.58%
61
Revenue
¥2.060B
1.80%
1.00×
Cost of revenue
¥1.151B
1.99%
1.02×
Operating expenses
¥488.3M
1.22%
0.95×
Property and equipment
15.74%