0.692
Revenue¥B
0.946
0.934
0.945
0.953
0.974
0.999
0.995
0.998
1.018
1.039
0.710
1.30%
0.90%
91
7.43
Revenue growth%
11.23
14.02
16.31
18.15
21.03
18.79
21.06
18.23
18.67
21.03
17.17
18.79
18.45
70
11.59
Gross margin%
27.82
28.86
27.38
28.49
28.14
29.61
28.60
26.60
29.46
29.85
2.85
29.46
28.55
59
21.49
Operating margin%
28.94
26.13
26.69
28.66
29.21
30.60
31.66
30.60
31.35
30.94
28.98
30.94
29.91
17
10.99
Net margin%
33.18
33.14
34.03
36.25
34.44
32.69
31.19
30.97
30.10
27.14
27.90
30.97
32.91
94
7.419
P/E ratio (avg)x
46.17
53.50
54.10
58.23
58.52
57.09
65.79
71.64
67.12
65.71
23.02
65.79
58.37
74
35.28
EV/EBITx
20.68
23.02
23.83
23.51
26.33
26.59
28.10
29.51
26.60
26.31
25.59
26.60
26.32
88
10.45
FCF yield (avg)%
13.26
16.12
13.64
13.19
12.38
15.28
15.96
15.58
17.08
17.61
16.63
15.96
15.43
8
17.64
FCF margin%
11.92
12.65
12.04
14.39
13.94
14.61
15.35
17.10
16.02
17.26
20.27
16.02
14.50
14
0.569
FCF / Net incomex
1.407
1.415
1.467
1.605
1.526
1.463
1.400
1.261
1.111
1.094
0.437
1.261
1.411
88
14.90
ROIC%
24.54
23.95
22.66
20.36
20.83
20.56
20.52
18.61
19.40
19.26
17.88
19.40
20.54
35
28.18
Return on equity%
9.04
7.12
4.41
3.78
2.49
4.20
5.87
5.42
7.83
9.76
25.03
5.87
5.64
69
6.68
Return on assets%
2.97
1.96
3.34
1.72
0.40
0.40
0.40
1.00
2.72
2.55
13.45
1.00
1.84
30
2.15
EPS¥
2.33
2.34
2.14
2.26
1.97
2.04
2.12
1.89
1.90
1.77
2.40
(2.06%)
(3.18%)
—
21.63
EPS growth%
30.17
30.48
29.79
27.17
29.61
32.27
29.91
29.06
28.75
30.51
17.02
29.91
29.85
82
4.31
Bookvalue per sh¥
3.60
3.36
3.54
3.72
3.46
3.29
3.14
3.21
3.37
3.41
3.10
(0.24%)
(1.27%)
—
5.83
FCF per share¥
1.52
1.57
1.65
1.65
1.86
2.13
2.25
2.35
2.48
2.35
1.05
4.84%
5.73%
—
2.74
Dividend per sh¥
5.72
5.71
5.05
5.04
4.59
4.64
4.76
4.28
4.53
4.05
5.27
(2.49%)
(2.89%)
—
3.49
Div yield (avg)%
6.00
3.29
0.59
2.23
3.73
1.79
0.40
0.40
2.13
2.67
27.21
1.79
2.18
34
25.35
Payout ratio%
6.48
4.32
6.51
4.88
4.57
3.28
4.15
2.72
0.40
0.99
8.76
2.72
4.23
78
83.82
Shares (diluted)M
123.4
143.2
138.7
161.6
160.7
154.4
175.9
198.9
229.1
238.3
85.96
8.19%
8.46%
67
15.33
Buyback yield%
12.40
14.86
14.80
14.64
14.99
14.28
14.73
11.81
12.11
9.98
28.96
12.11
14.46
71
1.384
D/E ratiox
1.219
1.290
1.367
1.318
1.244
1.252
1.284
1.144
1.111
1.112
1.160
1.144
1.248
40
481.7
Enterprise value¥M
884.4
943.0
916.1
872.2
783.3
747.7
727.1
739.1
746.5
711.2
414.4
(1.91%)
(1.60%)
61
338.4
LT debt¥M
386.0
358.7
387.2
390.3
380.1
410.5
402.8
358.7
333.9
362.5
654.1
(0.94%)
0.35%
20
Revenue
¥1.039B
0.90%
1.00×
Cost of revenue
¥570.4M
0.85%
1.00×
Operating expenses
¥209.7M
0.70%
0.98×
Property and equipment
18.43%