1.315
Revenue¥B
1.242
1.292
1.354
1.410
1.446
1.489
1.576
1.679
1.764
1.814
1.378
4.64%
4.11%
7
17.46
Revenue growth%
6.03
5.66
3.20
6.04
6.18
8.45
5.50
4.83
4.85
1.93
26.56
4.85
5.58
74
9.79
Gross margin%
11.82
11.22
10.20
8.07
8.92
9.22
10.50
10.64
10.69
10.55
4.78
10.55
10.52
22
19.65
Operating margin%
4.40
1.70
4.20
1.58
0.73
0.40
3.04
2.16
0.50
0.40
22.26
0.50
1.64
26
3.72
Net margin%
10.13
10.95
12.33
13.28
15.82
17.32
17.81
16.53
16.38
13.83
27.75
16.53
14.83
45
29.46
P/E ratio (avg)x
24.98
25.03
27.28
27.84
25.79
25.95
25.59
25.31
23.02
20.46
6.012
25.31
25.45
36
33.31
EV/EBITx
18.84
18.81
21.37
24.97
28.94
31.79
31.89
33.05
33.11
32.14
17.36
32.14
30.37
25
28.35
FCF yield (avg)%
16.55
16.93
14.36
15.63
15.70
17.96
18.10
17.38
14.98
13.37
11.56
17.38
16.12
69
21.63
FCF margin%
23.14
22.42
25.06
24.62
22.09
19.67
22.56
20.45
18.07
18.17
26.96
19.67
22.26
24
0.589
FCF / Net incomex
0.390
0.357
0.338
0.356
0.397
0.394
0.422
0.397
0.444
0.417
1.518
0.417
0.395
68
9.11
ROIC%
0.40
0.40
0.40
2.52
1.51
3.44
1.72
0.40
0.40
3.22
4.60
1.72
0.96
82
11.22
Return on equity%
8.42
6.82
8.00
6.67
9.62
10.03
12.15
11.99
13.38
11.46
4.94
11.99
9.83
25
7.57
Return on assets%
9.81
7.29
5.48
5.82
4.07
4.07
4.11
5.22
4.31
2.39
15.93
4.11
4.77
64
42.80
EPS¥
48.53
47.74
45.19
47.16
50.68
49.46
56.01
56.20
62.52
59.88
46.17
3.39%
1.33%
—
5.00
EPS growth%
5.68
3.02
5.94
5.26
4.93
7.24
4.76
2.90
0.67
1.99
22.05
2.90
4.85
64
88.20
Bookvalue per sh¥
46.28
48.75
46.28
42.42
47.53
51.06
54.59
56.26
56.47
55.49
26.96
3.15%
2.16%
—
28.55
FCF per share¥
70.91
76.07
76.25
76.56
75.15
83.45
93.35
94.34
101.20
94.61
68.43
4.71%
3.51%
—
20.33
Dividend per sh¥
58.63
64.81
66.86
63.06
68.59
69.13
71.94
78.24
76.71
74.83
82.05
1.76%
2.53%
—
29.33
Div yield (avg)%
8.53
9.65
10.29
12.97
13.98
11.11
12.20
13.93
15.14
17.92
19.58
13.93
12.58
16
29.52
Payout ratio%
18.65
20.70
20.92
20.88
23.65
25.06
27.34
28.57
29.80
29.20
21.11
28.57
24.35
25
14.02
Shares (diluted)M
15.83
18.42
18.50
19.71
22.74
24.61
24.84
24.35
25.07
26.39
14.45
3.02%
4.68%
70
10.95
Buyback yield%
23.98
24.05
24.96
26.84
29.46
31.26
32.27
33.10
31.18
33.52
19.64
32.27
30.32
75
0.781
D/E ratiox
0.873
0.801
0.885
0.850
0.969
1.041
1.006
0.992
0.998
1.008
1.509
1.006
0.980
92
0.384
Enterprise value¥B
2.665
3.134
3.271
3.423
3.918
4.489
4.509
4.959
4.981
5.650
0.241
7.59%
8.61%
64
1.320
LT debt¥B
2.831
2.885
2.854
3.263
3.631
3.593
3.888
4.476
5.032
5.839
1.746
9.97%
8.95%
80
Revenue
¥1.814B
4.11%
1.00×
Cost of revenue
¥933.7M
4.02%
0.99×
Operating expenses
¥360.2M
4.62%
1.05×
Property and equipment
19.96%
Goodwill & intangibles
19.29%