0.461
Revenue¥B
0.632
0.687
0.736
0.785
0.830
0.902
0.978
1.063
1.159
1.246
0.495
8.46%
7.88%
82
18.59
Revenue growth%
27.85
28.09
26.13
26.39
26.63
25.42
26.65
26.49
24.79
24.96
25.69
25.42
26.44
93
29.16
Gross margin%
18.62
16.67
15.28
13.67
11.44
14.29
16.65
16.23
15.69
16.93
23.36
16.23
15.96
72
14.19
Operating margin%
17.39
18.10
20.98
21.39
21.69
22.04
19.77
22.08
20.09
20.66
8.10
20.66
20.82
22
24.75
Net margin%
17.28
19.70
18.92
20.77
18.45
16.22
14.98
13.23
11.03
8.28
14.63
13.23
16.75
27
12.39
P/E ratio (avg)x
14.74
15.66
14.49
15.40
16.61
16.63
15.78
17.58
20.26
21.66
27.66
17.58
16.19
40
9.814
EV/EBITx
27.08
26.83
31.69
33.69
34.57
39.73
44.43
48.02
53.81
59.99
14.97
48.02
37.15
68
26.50
FCF yield (avg)%
5.12
7.73
8.75
9.53
11.37
8.46
10.25
7.48
6.29
9.21
26.77
8.46
8.61
86
16.54
FCF margin%
15.27
14.30
11.59
13.28
10.85
11.27
10.05
10.49
9.86
9.58
9.07
10.05
11.06
56
1.141
FCF / Net incomex
1.061
1.141
1.204
1.219
1.324
1.345
1.424
1.706
2.055
2.341
0.265
1.706
1.335
48
21.33
ROIC%
29.25
29.14
31.87
33.84
35.55
34.44
35.06
32.74
33.55
36.51
24.13
34.44
33.69
92
23.58
Return on equity%
30.01
27.65
26.39
29.23
30.50
28.12
31.05
33.33
35.20
34.19
7.59
33.33
30.26
12
2.23
Return on assets%
25.24
26.52
25.02
25.76
22.79
20.28
20.86
21.39
24.38
25.83
23.63
21.39
24.70
55
19.46
EPS¥
4.51
4.66
4.30
4.23
4.57
4.47
4.93
5.42
5.08
5.25
21.26
2.81%
0.73%
—
13.17
EPS growth%
21.96
24.04
22.64
23.22
24.90
27.64
29.28
28.62
27.79
26.15
24.43
27.79
25.52
73
17.96
Bookvalue per sh¥
3.83
4.27
4.31
4.15
4.69
4.85
5.50
6.19
6.37
7.15
9.48
8.81%
7.18%
—
9.66
FCF per share¥
26.57
26.57
29.19
31.71
30.59
31.43
35.81
40.10
45.76
47.55
2.99
9.23%
7.56%
—
15.47
Dividend per sh¥
4.94
4.92
5.01
5.02
5.76
6.11
7.08
8.38
8.86
9.81
19.58
11.24%
6.95%
—
2.15
Div yield (avg)%
25.70
25.63
24.94
26.87
24.44
24.38
26.19
28.40
27.37
24.72
5.82
26.19
25.66
76
4.98
Payout ratio%
6.65
4.55
4.32
6.13
5.73
4.59
2.88
3.01
2.87
1.48
4.75
2.88
4.44
30
26.64
Shares (diluted)M
29.87
28.05
29.95
31.97
29.90
30.09
30.08
33.15
36.04
35.48
26.54
3.48%
2.59%
71
18.25
Buyback yield%
15.45
15.15
14.20
13.06
14.95
12.33
10.11
13.02
15.54
14.89
14.92
13.02
14.54
44
1.248
D/E ratiox
0.776
0.730
0.724
0.826
0.797
0.781
0.733
0.832
0.753
0.846
0.709
0.781
0.778
53
228.7
Enterprise value¥M
91.36
95.94
94.11
103.7
104.7
97.58
90.76
101.8
106.4
110.5
589.2
1.09%
2.52%
36
1.085
LT debt¥B
1.105
1.002
0.967
1.063
1.084
1.178
1.113
1.189
1.237
1.404
0.872
5.30%
2.95%
93
Revenue
¥1.246B
7.88%
1.00×
Cost of revenue
¥836.5M
8.11%
1.02×
Operating expenses
¥218.6M
7.61%
0.97×
Property and equipment
19.34%