0.980
Revenue¥B
1.095
1.072
1.051
1.031
1.044
1.026
1.032
1.035
1.023
1.013
1.035
(0.60%)
(0.79%)
90
17.90
Revenue growth%
5.23
5.92
4.14
1.65
3.89
5.44
2.80
4.19
2.31
3.30
23.37
3.30
4.01
94
29.19
Gross margin%
9.11
6.96
6.40
4.37
1.83
0.80
0.40
1.99
1.78
1.22
24.91
1.22
1.91
90
9.63
Operating margin%
8.96
11.42
13.51
12.98
11.15
9.19
10.49
10.96
9.93
11.55
15.73
10.49
11.05
80
5.60
Net margin%
8.28
6.26
3.63
5.61
6.87
7.20
4.71
6.68
4.92
5.07
10.74
5.07
5.93
78
7.954
P/E ratio (avg)x
28.07
25.98
26.40
26.75
25.42
27.87
30.89
33.63
32.37
34.02
29.36
32.37
27.97
6
18.03
EV/EBITx
17.03
19.53
19.32
21.03
22.76
24.30
26.86
29.46
34.54
37.18
21.86
29.46
23.53
85
8.91
FCF yield (avg)%
9.97
12.31
12.98
10.03
11.06
11.90
10.20
12.42
13.52
11.27
3.73
11.90
11.59
31
24.51
FCF margin%
15.52
13.99
13.01
13.40
11.32
14.17
14.73
14.26
16.68
17.41
10.50
14.73
14.22
85
0.349
FCF / Net incomex
1.334
1.520
1.720
1.866
2.002
1.999
2.123
2.290
2.406
2.777
0.250
2.290
2.001
61
16.56
ROIC%
23.00
25.14
26.21
26.47
24.94
27.40
26.73
24.15
23.47
24.50
25.59
24.50
25.04
17
12.46
Return on equity%
13.87
15.35
17.47
16.62
19.49
17.87
17.71
18.81
19.38
18.15
29.95
18.15
17.79
36
14.84
Return on assets%
13.70
14.34
16.29
14.11
12.06
11.72
13.54
10.84
8.75
7.04
22.60
10.84
12.80
72
1.11
EPS¥
3.70
4.21
4.30
5.17
5.93
6.41
7.10
7.94
8.49
9.81
1.13
10.59%
11.84%
—
12.21
EPS growth%
25.32
23.84
24.71
25.36
28.17
30.71
32.40
29.97
32.09
32.81
19.63
32.09
29.07
15
1.46
Bookvalue per sh¥
1.66
1.61
1.58
1.39
1.40
1.44
1.24
1.22
1.08
1.11
2.70
(4.56%)
(5.17%)
—
3.61
FCF per share¥
5.06
5.32
6.17
6.96
7.96
8.30
8.99
10.03
10.12
10.19
1.06
5.07%
7.89%
—
1.58
Dividend per sh¥
2.67
2.56
2.67
2.47
2.46
2.28
2.11
2.08
2.18
2.04
3.47
(3.67%)
(1.90%)
—
10.17
Div yield (avg)%
27.22
28.50
29.62
30.21
32.90
31.42
29.12
30.88
29.30
28.79
25.55
29.30
29.46
75
27.36
Payout ratio%
17.74
18.39
20.96
18.89
18.00
17.25
16.24
15.91
16.78
17.66
21.17
16.78
17.70
75
171.4
Shares (diluted)M
319.3
314.7
332.1
398.7
403.3
471.3
541.2
615.2
618.6
716.9
165.5
12.19%
9.14%
38
22.60
Buyback yield%
23.75
23.82
23.50
25.31
27.24
28.56
26.03
23.32
24.76
23.73
11.62
24.76
24.29
69
1.606
D/E ratiox
0.949
0.877
0.862
0.939
0.955
0.918
0.975
0.910
0.976
0.950
1.799
0.950
0.944
31
0.630
Enterprise value¥B
0.617
0.701
0.715
0.823
0.994
1.188
1.398
1.426
1.549
1.769
0.423
12.22%
12.85%
31
293.8
LT debt¥M
153.4
135.6
117.6
117.1
106.8
97.54
99.70
88.18
81.71
84.78
105.5
(4.51%)
(6.16%)
71
Revenue
¥1.013B
(0.79%)
1.00×
Cost of revenue
¥580.8M
(1.26%)
0.95×
Operating expenses
¥176.7M
0.19%
1.10×
Property and equipment
16.23%