1.281
Revenue¥B
1.136
1.203
1.299
1.395
1.439
1.494
1.587
1.645
1.734
1.844
1.408
5.09%
5.66%
20
26.01
Revenue growth%
8.61
9.09
8.89
11.87
8.95
11.63
13.81
15.33
14.34
12.97
16.83
13.81
11.75
93
11.94
Gross margin%
6.20
5.66
3.23
3.46
4.73
7.70
8.69
7.09
7.66
7.54
22.73
7.66
6.64
71
17.89
Operating margin%
11.67
10.18
12.40
10.24
11.79
12.66
11.55
11.88
11.61
10.58
20.11
11.61
11.64
9
24.73
Net margin%
26.83
25.21
25.60
24.51
21.52
18.56
20.57
23.46
24.53
26.62
13.61
23.46
24.52
89
31.43
P/E ratio (avg)x
12.35
11.43
11.10
10.44
10.76
10.80
12.38
12.32
13.91
13.97
18.33
12.38
11.87
23
21.81
EV/EBITx
28.38
26.57
23.55
21.63
20.29
18.25
17.93
19.14
18.52
20.02
11.72
18.52
20.16
33
16.92
FCF yield (avg)%
14.81
14.41
11.50
10.16
8.25
7.51
6.68
7.20
4.61
6.88
11.03
6.88
7.88
36
28.08
FCF margin%
18.09
16.40
18.57
19.05
17.38
15.90
13.51
14.34
14.70
13.76
23.71
14.34
16.15
70
0.950
FCF / Net incomex
1.994
2.125
2.107
1.893
1.779
1.976
1.825
1.861
2.039
2.224
1.588
1.976
1.985
13
23.40
ROIC%
8.67
9.45
9.90
9.97
8.39
10.30
12.37
13.26
15.44
16.53
28.90
13.26
10.13
88
8.82
Return on equity%
6.43
7.62
8.58
7.49
5.05
5.44
7.09
9.45
7.99
7.30
29.75
7.30
7.40
94
5.18
Return on assets%
9.12
6.75
8.15
10.78
11.93
14.09
16.67
15.65
15.41
16.69
20.73
15.65
13.01
88
85.47
EPS¥
73.00
69.72
73.41
69.06
66.17
70.22
75.41
71.35
78.06
89.97
91.06
6.34%
1.62%
—
9.39
EPS growth%
2.05
2.82
0.83
0.92
0.59
0.91
0.69
2.77
4.70
3.17
20.35
2.77
1.48
21
96.39
Bookvalue per sh¥
95.07
102.50
99.71
115.13
130.19
135.90
140.14
161.68
181.48
173.87
119.28
5.96%
7.36%
—
84.33
FCF per share¥
91.13
98.05
107.23
109.27
114.67
115.54
128.86
149.56
168.58
165.66
118.99
7.63%
6.42%
—
66.22
Dividend per sh¥
90.05
107.33
120.04
142.01
148.18
160.23
187.52
182.02
206.66
205.66
115.97
6.78%
8.27%
—
3.31
Div yield (avg)%
5.71
6.72
8.34
6.16
5.38
7.76
8.99
6.54
7.53
5.72
13.80
7.53
6.63
76
2.68
Payout ratio%
27.32
26.88
24.04
22.09
19.54
20.04
20.48
18.73
20.22
20.76
12.00
20.22
20.62
85
7.787
Shares (diluted)M
10.59
11.87
10.73
10.77
11.36
10.72
9.949
9.272
8.795
8.872
7.793
(4.82%)
(0.70%)
27
8.81
Buyback yield%
18.33
17.92
18.87
17.49
20.05
19.08
18.97
21.76
23.05
22.29
16.06
21.76
19.02
63
0.203
D/E ratiox
1.100
1.026
1.023
0.991
0.986
0.928
0.820
0.758
0.748
0.683
1.610
0.758
0.957
63
0.137
Enterprise value¥B
0.680
0.708
0.786
0.836
0.977
1.029
1.142
1.244
1.377
1.570
2.455
9.95%
8.63%
10
0.290
LT debt¥B
1.321
1.160
1.188
1.118
0.984
0.930
0.815
0.743
0.788
0.686
0.249
(6.95%)
(7.39%)
62
Revenue
¥1.844B
5.66%
1.00×
Cost of revenue
¥929.8M
5.52%
0.99×
Operating expenses
¥361.8M
6.29%
1.06×
Property and equipment
15.82%