0.590
Revenue¥B
1.146
1.152
1.207
1.217
1.237
1.247
1.314
1.349
1.414
1.451
0.605
3.25%
2.84%
55
29.95
Revenue growth%
26.23
26.79
28.03
28.16
25.64
26.31
24.23
26.82
27.22
25.68
22.19
26.31
26.55
18
14.80
Gross margin%
7.59
5.95
7.98
9.11
12.00
10.50
11.11
12.64
12.62
10.70
15.64
11.11
10.60
54
11.25
Operating margin%
23.79
26.46
24.82
24.93
24.12
21.15
22.81
24.89
25.42
25.10
9.31
24.89
24.85
21
19.59
Net margin%
18.28
18.53
18.28
16.91
19.44
16.60
16.18
13.61
12.02
11.18
14.84
13.61
16.76
11
12.41
P/E ratio (avg)x
20.09
20.84
21.09
22.74
20.99
23.40
21.22
23.32
22.04
21.81
33.04
22.04
21.52
33
13.46
EV/EBITx
19.98
21.77
20.58
19.95
18.23
17.11
18.99
19.52
17.65
16.66
15.29
17.65
19.26
71
24.94
FCF yield (avg)%
0.40
0.40
0.40
0.92
0.40
0.40
0.82
0.40
0.40
3.04
4.73
0.40
0.40
35
5.08
FCF margin%
18.40
20.07
21.97
20.70
17.80
19.61
20.08
18.92
18.39
20.85
16.03
19.61
19.84
38
1.428
FCF / Net incomex
0.931
0.872
0.816
0.722
0.774
0.800
0.770
0.821
0.830
0.894
0.122
0.821
0.819
16
11.79
ROIC%
20.40
19.94
17.97
18.30
16.49
19.47
17.94
20.65
17.67
15.20
7.63
17.94
18.13
56
19.49
Return on equity%
29.62
27.68
26.19
23.71
26.28
26.45
25.64
25.17
26.87
24.23
7.60
25.64
26.23
87
23.43
Return on assets%
25.78
26.44
28.56
27.13
26.81
29.25
31.03
29.84
31.38
29.65
5.97
29.84
28.90
45
2.63
EPS¥
1.59
1.74
2.07
2.38
2.70
2.84
3.09
3.05
3.31
3.67
2.75
6.36%
9.98%
—
17.53
EPS growth%
13.77
14.93
16.40
14.70
14.14
15.86
18.39
17.64
14.82
16.55
10.02
16.55
15.40
22
4.77
Bookvalue per sh¥
4.69
4.85
4.90
4.76
4.98
4.86
5.44
5.22
4.95
4.86
2.23
(0.51%)
(0.17%)
—
2.71
FCF per share¥
3.65
4.05
3.73
3.35
3.50
3.16
3.40
3.00
3.12
3.23
3.63
(1.62%)
(1.57%)
—
1.09
Dividend per sh¥
1.57
1.69
1.98
1.93
1.88
1.83
1.92
2.15
2.09
2.13
3.62
2.53%
3.92%
—
29.11
Div yield (avg)%
21.43
22.14
23.07
25.50
23.56
23.82
26.29
24.18
22.31
23.14
23.65
23.82
23.35
83
16.27
Payout ratio%
25.10
24.02
23.30
21.01
20.74
22.19
23.97
21.40
20.88
18.03
3.14
21.40
21.79
83
105.8
Shares (diluted)M
159.4
186.3
181.3
204.2
216.1
252.9
260.2
278.9
279.5
278.0
105.7
5.16%
6.26%
17
17.08
Buyback yield%
24.43
26.56
27.41
28.74
29.42
28.41
26.91
27.64
30.31
29.13
4.51
28.41
28.03
62
1.700
D/E ratiox
0.344
0.393
0.374
0.438
0.475
0.530
0.529
0.576
0.582
0.663
1.186
0.576
0.502
50
684.6
Enterprise value¥M
83.32
93.45
106.7
124.8
131.9
136.9
152.7
170.0
168.3
179.3
419.0
6.34%
7.69%
59
1,178
LT debt¥M
214.9
196.8
171.5
157.9
161.7
161.9
152.8
148.6
154.1
141.9
590.4
(2.58%)
(5.05%)
40
Revenue
¥1.451B
2.84%
1.00×
Cost of revenue
¥959.9M
2.60%
0.98×
Operating expenses
¥266.6M
3.56%
1.07×
Property and equipment
14.11%