0.294
Revenue¥B
1.404
1.502
1.582
1.677
1.800
1.919
2.031
2.146
2.301
2.436
0.309
6.23%
6.56%
62
11.96
Revenue growth%
2.06
0.40
0.40
0.50
0.53
0.65
1.50
4.09
4.94
5.77
27.31
4.09
1.08
48
2.67
Gross margin%
23.06
23.92
25.54
24.71
21.98
22.49
21.93
24.16
22.15
20.85
22.96
22.15
22.77
18
7.07
Operating margin%
13.66
12.17
12.96
14.22
14.05
13.38
15.85
16.51
16.22
17.62
13.52
16.22
14.14
39
12.11
Net margin%
22.62
22.01
20.09
17.99
18.91
20.82
18.28
18.60
19.51
17.73
13.17
18.60
19.21
82
27.42
P/E ratio (avg)x
6.426
6.012
5.521
5.216
4.636
4.641
4.305
4.619
4.212
4.081
31.97
4.305
4.639
79
21.72
EV/EBITx
43.62
44.27
42.99
46.88
46.40
53.30
52.89
55.58
55.30
53.42
35.36
53.42
49.89
9
27.07
FCF yield (avg)%
5.38
7.87
5.49
7.08
6.17
6.93
7.37
8.97
10.42
10.22
10.95
8.97
7.23
7
18.53
FCF margin%
13.91
12.11
9.26
10.12
9.29
10.71
11.64
12.74
11.31
9.26
25.24
11.31
11.01
80
0.244
FCF / Net incomex
1.099
1.182
1.081
1.211
1.343
1.447
1.331
1.376
1.310
1.309
0.541
1.331
1.310
37
15.40
ROIC%
18.83
21.61
19.59
17.95
20.21
21.69
19.77
20.96
21.76
24.56
3.37
21.69
20.59
50
23.29
Return on equity%
17.07
16.31
15.37
18.09
17.76
19.73
20.23
17.61
19.23
20.48
4.37
19.73
17.93
82
21.32
Return on assets%
17.88
20.53
22.52
21.91
22.76
23.61
22.31
21.33
18.88
16.90
26.54
21.33
21.62
7
6.21
EPS¥
1.46
1.38
1.32
1.46
1.62
1.75
2.01
2.04
2.27
2.29
6.41
7.16%
5.26%
—
28.39
EPS growth%
9.11
7.81
8.07
8.68
10.09
11.88
11.08
11.96
12.79
12.93
22.81
11.96
10.58
59
4.10
Bookvalue per sh¥
3.22
2.81
2.39
2.15
1.91
1.77
1.88
1.97
2.08
2.24
5.35
3.30%
(4.07%)
—
4.76
FCF per share¥
3.93
3.48
3.73
3.95
4.02
4.18
4.34
3.70
3.59
3.64
2.33
(2.00%)
(0.32%)
—
2.19
Dividend per sh¥
7.63
7.70
7.39
7.17
7.93
8.48
8.32
8.87
8.45
9.43
3.48
3.53%
2.75%
—
21.71
Div yield (avg)%
19.48
22.30
21.75
24.40
26.78
28.84
31.63
30.02
27.99
25.22
10.79
28.84
26.00
90
22.43
Payout ratio%
22.03
20.54
20.22
18.57
19.21
19.59
19.21
20.95
20.50
18.83
6.49
19.59
19.91
10
226.1
Shares (diluted)M
185.9
171.0
188.5
172.0
192.1
170.2
162.3
179.8
182.5
162.6
228.4
(3.28%)
(2.46%)
55
15.57
Buyback yield%
6.66
5.03
3.29
4.68
7.11
4.85
2.55
1.65
0.86
0.40
24.69
1.65
3.99
13
0.287
D/E ratiox
0.163
0.155
0.170
0.148
0.163
0.172
0.165
0.176
0.181
0.194
1.666
0.176
0.167
85
123.2
Enterprise value¥M
714.4
810.8
744.7
817.3
848.5
891.5
857.2
821.5
855.4
947.2
399.2
2.23%
2.20%
61
1.030
LT debt¥B
1.083
1.007
0.910
0.997
0.904
1.004
1.002
0.995
1.004
0.941
1.341
0.79%
(2.02%)
22
Revenue
¥2.436B
6.56%
1.00×
Cost of revenue
¥1.425B
6.51%
1.00×
Operating expenses
¥260.3M
6.39%
0.98×
Property and equipment
16.23%