0.854
Revenue¥B
0.832
0.882
0.935
1.002
1.045
1.110
1.166
1.246
1.344
1.393
0.877
5.92%
5.91%
70
20.64
Revenue growth%
5.64
5.71
7.88
8.10
6.92
6.72
5.45
8.28
8.41
8.23
4.03
8.23
7.40
16
17.49
Gross margin%
12.72
11.94
13.90
15.40
17.62
19.74
21.00
21.01
21.25
18.63
28.66
21.00
18.13
8
13.15
Operating margin%
12.08
13.51
11.62
12.58
10.18
9.48
11.08
13.11
12.97
12.43
2.44
12.43
12.25
88
17.26
Net margin%
29.79
31.31
31.51
30.13
32.78
35.40
34.03
35.54
36.27
38.41
26.88
35.54
33.41
19
21.83
P/E ratio (avg)x
37.39
43.55
44.77
50.03
54.04
52.18
48.96
49.95
55.27
62.28
17.70
52.18
49.99
61
17.58
EV/EBITx
8.406
7.686
8.249
8.289
8.789
9.271
8.679
7.743
8.468
8.479
35.18
8.479
8.437
34
10.76
FCF yield (avg)%
13.92
12.72
12.45
10.08
12.80
10.81
12.44
14.01
16.21
18.44
11.45
14.01
12.76
53
25.90
FCF margin%
11.42
11.44
13.46
16.20
13.30
15.86
13.65
14.51
12.34
12.99
20.23
13.65
13.38
58
0.427
FCF / Net incomex
0.797
0.777
0.754
0.740
0.675
0.666
0.642
0.631
0.630
0.575
0.694
0.631
0.670
48
26.98
ROIC%
20.49
22.39
22.54
20.70
22.78
23.01
24.27
25.02
24.93
24.50
20.36
24.50
22.90
84
27.44
Return on equity%
14.70
12.13
13.00
11.68
10.18
9.70
7.24
9.50
8.34
8.38
21.53
8.38
9.94
18
29.35
Return on assets%
3.29
4.64
1.83
4.45
5.13
2.76
0.86
2.25
0.64
2.50
6.78
2.25
2.63
15
8.59
EPS¥
41.18
44.08
43.92
47.65
47.72
53.89
59.68
68.94
67.63
68.02
8.98
7.35%
5.31%
—
6.64
EPS growth%
13.74
15.26
16.70
18.14
15.15
17.97
20.81
17.93
20.84
18.41
25.43
18.41
17.95
89
15.64
Bookvalue per sh¥
9.63
10.39
10.78
11.88
11.35
12.58
12.84
12.84
14.11
13.71
20.68
3.85%
4.30%
—
23.89
FCF per share¥
20.42
21.20
24.17
25.99
25.71
25.82
24.34
25.56
25.95
28.58
10.18
2.14%
4.11%
—
8.97
Dividend per sh¥
29.18
32.01
29.16
28.73
30.25
31.55
34.62
37.97
34.75
36.65
13.41
3.92%
2.40%
—
22.86
Div yield (avg)%
21.96
20.64
20.30
19.35
21.26
20.01
17.05
16.62
15.50
12.69
3.41
16.62
19.68
50
24.55
Payout ratio%
20.91
19.76
17.23
17.81
18.81
19.50
16.55
16.23
14.35
13.03
5.50
16.23
17.52
70
15.81
Shares (diluted)M
25.28
29.64
29.96
30.70
36.39
42.39
48.32
55.10
62.94
71.68
16.20
14.52%
11.99%
90
4.11
Buyback yield%
11.66
8.68
11.01
10.35
12.28
10.68
8.83
8.53
7.83
8.64
6.86
8.64
9.59
56
0.138
D/E ratiox
0.234
0.235
0.255
0.250
0.261
0.243
0.251
0.256
0.275
0.269
1.602
0.256
0.253
9
810.8
Enterprise value¥M
611.0
563.6
620.6
551.1
585.3
616.0
621.1
659.5
654.5
577.8
671.9
(0.26%)
(0.15%)
41
0.939
LT debt¥B
0.741
0.783
0.820
0.880
1.038
1.252
1.462
1.491
1.500
1.592
0.519
8.93%
8.23%
93
Revenue
¥1.393B
5.91%
1.00×
Cost of revenue
¥877.9M
6.31%
1.04×
Operating expenses
¥248.4M
5.57%
0.97×
Property and equipment
17.64%