1.098
Revenue¥B
0.654
0.681
0.700
0.732
0.761
0.806
0.835
0.874
0.909
0.953
1.150
4.59%
4.37%
78
17.96
Revenue growth%
19.07
21.01
20.63
17.96
18.62
20.09
21.70
19.56
21.97
19.05
2.72
20.09
19.83
93
21.65
Gross margin%
10.97
11.52
10.78
10.87
13.04
11.95
13.38
10.64
9.90
8.71
9.61
10.64
10.92
66
6.45
Operating margin%
0.77
2.62
1.03
3.44
4.85
5.09
6.25
3.29
6.07
5.29
15.02
5.29
4.14
65
28.77
Net margin%
7.35
6.97
5.86
5.60
2.67
2.86
0.53
1.02
3.79
2.20
24.51
2.20
3.32
14
19.21
P/E ratio (avg)x
31.68
30.46
31.30
31.14
32.05
34.49
32.29
34.22
32.38
30.24
36.08
32.38
31.87
35
13.59
EV/EBITx
27.76
29.88
31.52
32.19
31.55
29.79
27.03
28.42
29.55
31.04
20.75
29.55
29.84
34
29.97
FCF yield (avg)%
4.29
7.20
8.82
6.02
6.45
3.66
1.95
1.01
3.89
5.60
12.97
3.66
4.95
14
5.30
FCF margin%
2.12
4.24
5.94
3.38
0.66
2.03
0.73
2.72
1.85
1.85
23.45
1.85
2.07
49
1.287
FCF / Net incomex
0.708
0.754
0.753
0.894
1.047
1.230
1.246
1.439
1.625
1.850
1.297
1.439
1.138
20
21.73
ROIC%
3.19
3.14
4.68
3.83
4.55
5.82
5.40
2.65
3.54
5.45
3.82
5.40
4.19
82
3.53
Return on equity%
17.27
17.83
17.73
16.63
17.19
15.24
16.07
18.66
21.35
20.79
12.47
18.66
17.50
22
4.98
Return on assets%
11.43
10.38
11.78
13.20
14.33
16.92
15.01
12.97
14.43
16.73
17.06
15.01
13.77
24
3.61
EPS¥
6.48
6.38
6.31
7.57
7.93
7.86
9.07
10.02
10.07
11.14
3.90
7.01%
7.34%
—
2.48
EPS growth%
12.32
11.70
13.37
14.55
14.52
14.75
15.08
13.37
10.62
11.20
3.41
13.37
13.37
63
5.57
Bookvalue per sh¥
6.17
6.50
5.96
5.39
4.82
4.53
3.93
4.09
4.11
4.49
6.02
(1.40%)
(2.58%)
—
3.57
FCF per share¥
4.09
4.23
4.02
4.32
4.87
4.69
4.55
4.76
4.50
5.33
6.33
1.81%
3.95%
—
5.57
Dividend per sh¥
3.68
3.55
4.03
4.63
4.99
5.73
5.64
6.53
7.16
7.05
1.98
7.15%
7.58%
—
10.08
Div yield (avg)%
13.67
13.38
10.52
10.75
9.70
7.23
6.89
4.45
5.75
3.07
13.31
5.75
8.46
87
28.59
Payout ratio%
29.55
32.51
32.29
30.05
30.04
31.59
30.46
28.53
28.89
30.80
25.33
30.46
30.25
8
102.1
Shares (diluted)M
114.6
121.2
116.7
111.3
120.6
128.9
145.4
147.9
136.9
143.8
100.5
3.58%
3.54%
69
19.21
Buyback yield%
26.43
26.57
28.48
30.99
28.39
26.28
26.10
26.00
25.51
26.86
10.10
26.10
26.50
74
0.153
D/E ratiox
0.193
0.220
0.248
0.273
0.314
0.363
0.430
0.516
0.589
0.662
1.651
0.516
0.339
10
987.1
Enterprise value¥M
768.2
825.3
811.8
849.0
916.1
854.0
832.0
747.3
805.2
849.6
394.5
(1.50%)
1.53%
18
0.786
LT debt¥B
0.728
0.641
0.588
0.568
0.621
0.567
0.525
0.472
0.431
0.458
1.065
(5.90%)
(5.70%)
57
Revenue
¥952.7M
4.37%
1.00×
Cost of revenue
¥474.7M
3.96%
0.96×
Operating expenses
¥168.5M
4.91%
1.05×
Property and equipment
14.85%