0.861
Revenue¥B
0.552
0.581
0.611
0.660
0.707
0.774
0.829
0.885
0.953
1.038
0.925
7.98%
7.30%
46
22.74
Revenue growth%
11.32
14.31
16.99
15.55
16.21
17.53
19.27
17.41
15.93
13.04
27.69
17.41
16.07
15
2.79
Gross margin%
14.87
17.35
14.48
16.00
14.86
16.99
15.79
16.74
13.94
11.57
22.77
15.79
15.33
19
2.06
Operating margin%
21.73
23.22
25.07
25.47
23.49
25.67
24.44
21.99
22.32
19.66
28.48
22.32
23.35
64
23.53
Net margin%
15.55
15.26
14.27
14.75
16.84
16.28
18.64
20.53
21.73
21.60
25.14
20.53
16.56
50
33.47
P/E ratio (avg)x
37.24
36.62
34.54
37.59
40.14
39.17
40.92
44.58
45.63
46.62
10.57
44.58
39.65
29
24.93
EV/EBITx
7.509
8.178
8.526
9.623
10.72
11.53
11.25
11.05
10.79
12.15
29.58
11.25
10.76
36
26.62
FCF yield (avg)%
20.92
19.95
22.31
23.45
24.53
23.04
21.15
18.26
21.18
21.99
24.38
21.18
21.58
35
17.71
FCF margin%
18.21
19.71
17.72
19.45
20.40
21.69
24.43
26.60
23.94
21.45
16.92
23.94
20.93
74
0.383
FCF / Net incomex
1.254
1.255
1.400
1.424
1.480
1.708
1.628
1.684
1.752
1.854
0.681
1.708
1.554
40
26.98
ROIC%
19.23
21.55
21.88
23.98
22.38
23.67
26.57
26.21
23.38
23.56
18.63
23.67
23.47
8
29.54
Return on equity%
1.90
3.18
6.15
3.15
5.15
3.23
4.53
3.62
2.71
5.38
23.28
3.62
3.42
29
19.66
Return on assets%
14.87
16.61
19.46
22.05
20.45
20.26
18.37
20.36
17.59
20.29
29.91
20.26
19.86
54
2.67
EPS¥
7.31
8.51
8.38
8.01
8.67
8.65
9.15
10.64
10.10
11.28
2.80
5.39%
5.18%
—
12.15
EPS growth%
5.11
4.90
5.64
4.79
4.65
2.27
2.69
3.86
2.00
2.45
16.67
2.45
4.26
68
3.52
Bookvalue per sh¥
5.17
5.95
6.29
6.82
7.01
7.99
8.30
8.29
9.00
10.64
1.42
8.69%
8.96%
—
1.10
FCF per share¥
3.60
3.91
4.10
4.41
5.12
4.94
4.88
4.75
5.40
6.24
5.35
4.03%
5.09%
—
4.15
Dividend per sh¥
5.72
5.81
6.40
6.37
6.95
6.34
6.65
6.08
6.21
5.92
4.40
(3.17%)
1.14%
—
14.23
Div yield (avg)%
23.14
25.91
27.19
26.86
29.08
30.41
31.35
29.07
28.84
28.27
27.05
29.07
28.55
39
6.83
Payout ratio%
20.27
22.41
24.96
25.10
27.04
27.13
28.92
31.71
34.46
31.96
17.06
31.71
27.08
75
118.7
Shares (diluted)M
71.97
76.92
82.46
80.12
83.88
80.24
82.48
76.49
79.17
87.43
113.2
0.83%
0.55%
9
15.50
Buyback yield%
24.24
21.82
18.98
16.96
14.20
12.88
10.17
11.80
11.53
9.99
9.26
11.53
13.54
84
1.017
D/E ratiox
0.266
0.246
0.221
0.216
0.193
0.179
0.178
0.193
0.200
0.197
0.374
0.193
0.198
10
1,192
Enterprise value¥M
212.8
209.3
242.3
272.8
273.7
265.7
253.7
288.3
300.5
339.9
449.5
4.43%
4.15%
61
0.334
LT debt¥B
1.116
1.134
1.253
1.200
1.300
1.300
1.174
1.060
1.031
1.067
0.372
(3.88%)
(0.77%)
86
Revenue
¥1.038B
7.30%
1.00×
Cost of revenue
¥623.3M
7.28%
1.00×
Operating expenses
¥235.3M
7.59%
1.03×
Property and equipment
17.21%