1.477
Revenue¥B
0.936
0.995
1.050
1.151
1.251
1.319
1.424
1.520
1.632
1.786
1.603
7.39%
7.70%
41
26.82
Revenue growth%
16.41
15.55
15.00
14.95
12.87
13.96
16.11
17.20
20.01
17.66
24.76
17.20
15.83
46
4.28
Gross margin%
31.23
33.33
35.27
34.86
37.09
38.09
36.06
37.22
38.20
35.32
8.84
37.22
35.69
89
10.41
Operating margin%
21.51
22.21
22.66
25.48
24.40
21.88
20.79
19.13
17.19
16.67
23.79
19.13
21.70
22
6.11
Net margin%
12.67
14.58
11.73
12.53
14.48
15.90
15.97
16.71
16.21
14.03
5.33
15.97
14.53
58
25.89
P/E ratio (avg)x
39.63
42.85
45.48
49.40
53.36
52.13
57.67
55.46
58.58
55.25
31.18
55.46
52.74
41
10.32
EV/EBITx
10.61
10.66
10.78
10.81
9.850
10.60
9.448
9.173
8.889
8.430
24.48
9.173
10.23
19
29.28
FCF yield (avg)%
27.95
27.86
29.08
26.50
28.04
30.70
28.89
30.16
31.54
30.07
27.03
30.16
28.99
7
5.11
FCF margin%
20.09
19.87
20.08
19.53
20.77
23.61
22.33
24.64
27.53
28.71
8.62
24.64
21.55
52
0.160
FCF / Net incomex
0.153
0.156
0.140
0.129
0.112
0.108
0.115
0.121
0.115
0.105
1.075
0.115
0.118
75
7.33
ROIC%
17.48
16.48
13.89
16.66
14.15
15.64
12.94
11.40
12.16
13.04
11.80
12.94
14.02
74
23.81
Return on equity%
30.50
32.85
34.69
33.91
34.43
34.72
35.74
36.32
37.56
35.11
22.95
35.74
34.71
86
15.65
Return on assets%
0.40
1.18
0.97
2.86
2.54
2.80
1.88
0.40
0.40
3.33
24.49
1.88
1.53
76
1.05
EPS¥
0.64
0.61
0.57
0.57
0.57
0.66
0.74
0.80
0.82
0.95
1.16
10.60%
4.27%
—
7.33
EPS growth%
13.32
11.08
9.70
7.58
8.33
6.47
9.39
9.21
7.82
4.98
9.95
7.82
8.77
31
0.94
Bookvalue per sh¥
1.86
1.81
1.89
2.14
2.48
2.59
2.55
2.51
2.78
2.79
0.45
2.37%
3.64%
—
0.99
FCF per share¥
0.62
0.68
0.73
0.69
0.76
0.74
0.79
0.86
0.83
0.81
1.59
1.30%
3.26%
—
1.35
Dividend per sh¥
3.07
3.18
2.97
2.89
3.14
2.95
2.68
3.03
2.98
2.82
2.65
(2.13%)
(0.13%)
—
4.20
Div yield (avg)%
12.67
15.41
14.03
16.72
14.87
12.98
13.58
15.72
13.00
14.17
18.78
13.58
14.10
60
23.04
Payout ratio%
8.62
6.93
6.79
8.33
11.03
8.96
7.70
5.00
2.64
2.82
10.53
5.00
7.31
21
128.5
Shares (diluted)M
143.2
152.3
163.8
149.8
151.1
145.5
149.4
161.9
171.2
181.7
127.8
3.75%
2.40%
49
29.28
Buyback yield%
15.78
14.06
14.74
17.00
14.90
13.48
14.99
12.61
9.72
6.91
13.60
12.61
14.40
77
0.538
D/E ratiox
0.477
0.509
0.499
0.480
0.526
0.554
0.605
0.691
0.695
0.723
0.329
0.691
0.540
66
0.661
Enterprise value¥B
1.807
2.051
2.097
2.075
2.284
2.585
2.718
2.769
2.618
2.681
0.521
3.26%
3.52%
44
0.361
LT debt¥B
0.951
0.857
0.927
0.960
1.008
1.103
1.234
1.238
1.266
1.208
0.475
3.69%
1.57%
64
Revenue
¥1.786B
7.70%
1.00×
Cost of revenue
¥917.9M
7.74%
1.00×
Operating expenses
¥392.1M
7.05%
0.94×
Property and equipment
18.63%