0.282
Revenue¥B
0.838
0.858
0.859
0.894
0.929
0.943
0.976
0.989
1.020
1.034
0.290
2.16%
2.50%
53
19.12
Revenue growth%
14.19
13.18
12.11
12.01
9.37
8.46
10.69
13.49
15.47
15.44
25.16
13.49
12.65
89
27.55
Gross margin%
19.62
18.31
20.88
20.99
23.47
25.00
27.02
24.42
26.36
23.55
20.98
25.00
23.51
38
17.92
Operating margin%
30.08
31.63
31.65
28.92
30.43
29.27
29.61
30.19
32.42
31.90
23.12
30.19
30.31
27
2.06
Net margin%
4.16
1.66
3.29
4.02
5.76
5.73
5.92
3.13
5.72
3.04
17.19
5.72
4.09
77
20.35
P/E ratio (avg)x
42.58
44.01
41.78
41.21
41.72
41.55
42.53
48.51
49.50
54.74
24.76
48.51
42.56
44
31.32
EV/EBITx
16.98
17.40
18.08
20.61
22.80
21.51
20.79
19.80
18.45
19.42
32.03
19.80
19.61
36
25.91
FCF yield (avg)%
20.51
20.10
22.91
23.95
25.42
27.16
24.20
21.24
22.47
19.52
8.77
22.47
22.69
75
6.90
FCF margin%
17.10
19.05
19.82
20.55
23.47
25.55
22.71
21.13
23.51
25.68
15.19
23.51
21.92
63
1.502
FCF / Net incomex
0.776
0.661
0.590
0.596
0.571
0.557
0.558
0.587
0.619
0.553
0.827
0.558
0.588
94
7.03
ROIC%
21.83
24.05
21.47
20.01
19.56
19.14
20.50
18.03
16.11
17.51
14.55
18.03
19.78
71
2.20
Return on equity%
15.26
17.01
15.93
16.56
15.43
14.56
14.80
16.35
15.92
17.67
15.08
15.92
15.93
42
24.18
Return on assets%
17.17
15.14
16.39
14.47
16.10
13.89
16.19
17.80
16.08
13.95
19.13
16.08
16.09
66
35.30
EPS¥
42.32
38.04
35.46
38.48
35.97
37.05
33.70
30.56
33.51
37.27
38.17
0.71%
(1.44%)
—
25.10
EPS growth%
12.85
11.91
9.59
12.41
11.16
13.61
12.36
9.77
12.62
15.37
16.57
12.62
12.39
37
63.15
Bookvalue per sh¥
32.21
29.71
25.80
22.99
24.60
21.63
21.14
20.18
22.02
21.94
32.43
(2.26%)
(4.56%)
—
42.31
FCF per share¥
57.32
59.62
68.60
80.11
83.40
98.22
98.00
113.17
111.76
123.92
9.28
8.24%
7.56%
—
37.83
Dividend per sh¥
16.36
16.20
18.39
16.87
16.46
15.67
15.43
16.76
16.70
16.92
34.09
0.56%
0.16%
—
14.96
Div yield (avg)%
24.58
26.18
26.69
25.64
27.28
26.84
28.19
25.27
25.84
25.11
6.32
25.84
26.01
35
11.74
Payout ratio%
17.86
15.83
16.36
14.71
13.72
12.61
11.07
9.64
12.29
13.94
21.31
12.29
13.83
80
5.577
Shares (diluted)M
9.060
10.70
12.33
14.97
16.04
15.76
15.62
17.66
19.67
19.63
5.636
4.12%
8.69%
63
26.26
Buyback yield%
5.20
7.00
8.67
7.15
4.50
5.29
3.43
6.32
3.76
4.65
9.98
4.65
5.24
62
1.744
D/E ratiox
1.938
2.121
2.195
2.296
2.227
2.258
2.547
2.864
3.354
3.905
0.165
2.864
2.277
7
0.751
Enterprise value¥B
0.930
0.917
1.064
1.221
1.333
1.326
1.497
1.594
1.648
1.791
0.776
6.09%
7.22%
74
142.7
LT debt¥M
69.44
64.34
58.65
51.65
50.67
43.38
42.54
40.98
40.20
41.81
121.8
(3.77%)
(5.05%)
88
Revenue
¥1.034B
2.50%
1.00×
Cost of revenue
¥664.4M
2.51%
1.00×
Operating expenses
¥193.4M
2.23%
0.97×
Property and equipment
13.60%