1.169
Revenue¥B
0.777
0.845
0.913
0.963
1.050
1.126
1.180
1.272
1.341
1.442
1.292
6.54%
7.12%
80
29.15
Revenue growth%
2.53
0.48
1.61
2.36
1.82
0.40
2.36
0.47
0.40
0.40
9.30
0.40
1.04
27
20.44
Gross margin%
6.00
4.49
3.24
2.61
0.40
2.63
1.74
3.13
3.58
3.59
3.32
3.13
3.18
11
26.44
Operating margin%
8.65
11.34
10.41
8.64
9.74
11.12
8.92
10.27
11.69
10.10
25.92
10.27
10.19
71
29.08
Net margin%
17.55
14.57
14.94
13.31
11.30
8.44
9.63
10.11
8.16
10.63
17.38
9.63
10.96
14
6.456
P/E ratio (avg)x
41.78
45.77
48.90
48.41
51.60
53.91
62.11
66.55
73.65
77.41
30.83
66.55
52.76
48
25.93
EV/EBITx
45.65
44.72
47.50
46.88
53.58
54.97
56.79
59.06
64.12
59.73
17.53
59.06
54.27
91
10.93
FCF yield (avg)%
19.19
21.43
18.82
18.80
17.18
16.86
15.34
15.14
14.75
16.98
26.88
15.34
17.08
50
28.78
FCF margin%
18.82
17.70
15.94
15.16
14.72
17.49
14.54
16.43
16.02
16.85
29.03
16.43
16.23
9
1.524
FCF / Net incomex
0.572
0.633
0.666
0.677
0.637
0.577
0.586
0.622
0.552
0.558
1.773
0.577
0.604
75
20.34
ROIC%
11.41
11.32
11.63
14.59
14.79
17.31
16.90
19.24
17.20
14.66
4.39
17.20
14.73
62
20.30
Return on equity%
14.39
17.01
17.49
20.35
23.15
21.78
24.52
26.83
26.34
26.37
2.54
26.34
22.46
89
24.48
Return on assets%
26.26
26.10
27.25
26.12
28.78
29.91
26.96
29.09
27.38
27.83
23.73
27.83
27.31
37
2.40
EPS¥
4.24
4.29
3.90
4.06
4.31
4.54
4.98
4.56
4.23
4.13
2.54
(0.87%)
(0.02%)
—
10.59
EPS growth%
20.12
17.64
15.81
17.84
20.34
21.95
20.33
19.93
19.84
21.68
19.90
20.33
20.03
49
0.96
Bookvalue per sh¥
3.97
4.52
4.79
5.37
5.95
6.07
6.94
6.34
7.22
7.77
3.63
5.51%
6.83%
—
1.66
FCF per share¥
5.16
5.68
5.32
5.82
6.03
5.62
6.23
5.66
5.25
5.83
1.41
(0.68%)
1.75%
—
1.71
Dividend per sh¥
5.99
6.40
6.56
7.58
7.41
7.25
8.57
9.79
10.88
11.75
1.25
9.66%
7.11%
—
17.01
Div yield (avg)%
6.01
4.95
3.89
6.49
8.15
9.11
6.43
6.04
6.24
7.44
4.77
6.43
6.34
22
20.95
Payout ratio%
17.61
15.89
13.87
11.62
10.55
13.16
13.94
11.12
13.17
13.70
25.74
13.17
13.44
77
148.9
Shares (diluted)M
139.7
142.7
136.0
146.1
137.1
151.4
160.7
167.3
167.8
174.0
154.1
4.87%
0.94%
42
15.95
Buyback yield%
28.10
29.52
26.93
27.03
24.44
23.46
25.28
24.08
24.06
23.29
2.86
24.06
24.86
89
1.268
D/E ratiox
0.848
0.762
0.785
0.750
0.798
0.760
0.793
0.855
0.867
0.868
1.307
0.855
0.796
24
677.1
Enterprise value¥M
301.8
332.5
325.8
316.9
366.1
337.9
385.7
377.3
399.5
410.2
957.5
2.30%
4.31%
31
646.3
LT debt¥M
185.5
186.7
183.2
159.6
160.8
146.1
158.3
165.1
149.1
154.8
916.5
(0.76%)
(2.04%)
82
Revenue
¥1.442B
7.12%
1.00×
Cost of revenue
¥1.009B
7.12%
1.00×
Operating expenses
¥216.2M
6.46%
0.94×
Property and equipment
18.06%