1.085
Revenue¥B
1.579
1.569
1.567
1.602
1.633
1.622
1.650
1.676
1.717
1.741
1.138
1.29%
0.96%
63
7.38
Revenue growth%
8.37
11.36
14.13
16.88
18.58
16.56
14.96
14.00
13.50
11.98
17.58
14.00
14.06
47
6.57
Gross margin%
1.51
1.53
0.71
0.40
0.40
0.87
1.01
0.40
0.40
0.40
4.62
0.40
0.56
83
11.58
Operating margin%
10.78
9.83
12.41
11.27
8.75
8.49
9.41
8.80
10.26
13.21
27.96
9.41
10.05
61
5.61
Net margin%
25.84
25.39
23.92
23.81
20.90
23.30
24.70
24.84
23.58
21.29
20.88
23.58
23.86
10
8.575
P/E ratio (avg)x
29.45
28.00
29.61
32.76
34.85
40.48
44.48
49.44
51.59
53.00
24.19
49.44
37.66
37
12.77
EV/EBITx
31.54
34.47
36.38
37.30
38.53
34.69
33.82
32.86
35.89
36.18
17.39
34.69
35.29
44
24.78
FCF yield (avg)%
22.01
21.51
19.17
18.15
18.45
20.73
21.40
21.43
18.44
16.94
25.80
20.73
19.95
86
23.70
FCF margin%
26.79
27.68
27.36
24.91
23.93
21.65
21.18
23.35
25.88
26.86
2.09
23.35
25.39
76
0.152
FCF / Net incomex
1.007
0.962
0.855
0.768
0.723
0.795
0.752
0.716
0.697
0.647
0.653
0.716
0.760
37
26.91
ROIC%
8.67
9.04
6.63
3.97
1.40
4.04
3.80
5.69
5.85
3.47
29.83
4.04
4.87
84
3.45
Return on equity%
14.95
12.94
10.27
12.94
10.20
9.96
11.35
13.65
14.86
14.43
17.53
13.65
12.94
10
8.91
Return on assets%
26.12
27.78
24.98
27.90
27.98
27.42
29.13
27.33
29.60
26.81
25.77
27.42
27.60
64
3.55
EPS¥
4.01
4.71
4.70
5.48
6.30
6.70
7.90
8.91
9.99
10.28
3.83
10.29%
10.33%
—
16.42
EPS growth%
20.14
21.43
23.81
22.74
22.16
24.58
26.04
27.33
29.04
26.81
9.16
26.81
24.20
30
3.12
Bookvalue per sh¥
3.23
3.17
3.58
3.80
3.93
3.90
4.69
4.62
4.47
4.40
1.04
2.30%
4.23%
—
2.12
FCF per share¥
1.29
1.39
1.37
1.21
1.14
1.00
1.01
0.90
0.85
0.74
1.04
(8.29%)
(6.11%)
—
1.60
Dividend per sh¥
0.49
0.44
0.48
0.46
0.47
0.47
0.50
0.52
0.56
0.61
0.97
5.46%
2.04%
—
25.79
Div yield (avg)%
7.24
8.39
7.78
7.96
7.93
9.45
7.56
9.48
9.61
8.11
5.77
9.45
8.04
62
12.69
Payout ratio%
8.68
6.95
8.70
8.70
9.76
7.37
5.55
4.88
6.50
8.18
26.00
6.50
7.77
61
203.1
Shares (diluted)M
179.4
182.4
169.0
191.4
181.8
205.8
211.7
224.9
223.0
222.5
209.0
4.13%
2.70%
62
12.17
Buyback yield%
22.88
21.96
21.91
19.50
20.48
20.27
20.93
21.32
20.34
22.48
22.00
20.93
21.13
16
0.865
D/E ratiox
1.515
1.463
1.498
1.417
1.351
1.558
1.484
1.483
1.529
1.761
1.214
1.529
1.491
38
1,199
Enterprise value¥M
307.2
283.2
248.2
226.8
247.4
260.7
236.1
213.2
218.5
220.0
904.6
(2.32%)
(2.51%)
35
690.6
LT debt¥M
164.6
194.3
194.2
197.3
227.4
269.2
289.0
313.8
328.9
368.9
625.7
10.16%
10.05%
86
Revenue
¥1.741B
0.96%
1.00×
Cost of revenue
¥910.7M
0.73%
0.98×
Operating expenses
¥389.5M
1.23%
1.03×
Property and equipment
16.78%