0.891
Revenue¥B
1.202
1.275
1.319
1.362
1.416
1.454
1.495
1.551
1.594
1.627
0.967
2.82%
3.27%
38
23.54
Revenue growth%
6.21
7.92
9.48
11.49
9.21
10.85
12.01
14.65
13.46
15.90
16.01
13.46
11.17
19
25.80
Gross margin%
14.61
12.27
10.16
12.46
14.40
13.04
15.20
16.34
18.02
18.27
29.32
16.34
14.50
89
21.48
Operating margin%
18.26
15.30
15.53
17.87
17.43
15.63
16.48
18.48
15.77
12.82
13.29
15.77
16.13
44
7.38
Net margin%
29.96
27.98
25.63
25.84
27.36
27.65
25.63
27.00
24.01
21.37
23.82
25.63
26.42
35
7.291
P/E ratio (avg)x
21.50
19.68
20.59
21.76
21.20
21.32
19.51
18.14
17.02
15.58
9.460
18.14
20.13
10
19.89
EV/EBITx
6.171
5.397
5.147
5.636
6.013
5.796
5.740
5.389
5.903
5.735
10.89
5.740
5.737
41
2.34
FCF yield (avg)%
11.64
12.25
13.27
13.43
14.55
13.01
11.51
11.03
11.89
9.21
13.79
11.51
12.07
6
18.40
FCF margin%
5.46
3.88
1.08
0.40
0.40
2.60
0.89
0.83
0.66
3.58
20.38
0.89
0.99
29
0.112
FCF / Net incomex
0.802
0.947
0.986
1.006
0.981
1.112
1.209
1.410
1.531
1.761
1.514
1.410
1.059
86
23.29
ROIC%
13.15
14.31
13.33
16.06
18.72
17.61
15.21
17.19
16.33
17.94
11.13
17.19
16.19
89
28.54
Return on equity%
8.13
6.24
8.30
9.38
7.77
8.24
10.61
12.69
9.99
7.88
20.31
9.99
8.27
46
20.16
Return on assets%
14.50
14.42
15.33
15.13
16.59
16.65
16.09
18.57
20.77
20.52
4.40
18.57
16.34
94
23.86
EPS¥
52.50
53.13
56.14
61.22
62.99
65.38
67.62
63.51
58.07
58.25
25.75
(1.55%)
0.84%
—
26.08
EPS growth%
9.69
8.04
9.79
8.90
8.81
5.86
7.90
9.91
11.02
8.55
4.98
8.55
8.86
29
52.17
Bookvalue per sh¥
43.30
44.29
51.19
51.10
59.83
66.73
74.74
78.37
88.63
96.16
65.83
9.96%
8.86%
—
14.48
FCF per share¥
97.57
113.94
120.34
132.52
153.49
156.63
173.82
170.80
198.47
199.45
42.85
5.38%
9.01%
—
67.40
Dividend per sh¥
85.34
82.42
90.86
105.60
115.03
110.05
119.59
131.91
134.88
131.71
21.18
2.74%
5.43%
—
16.66
Div yield (avg)%
16.12
14.66
14.21
15.20
13.52
16.52
19.35
21.82
23.18
22.59
22.95
21.82
16.32
80
18.37
Payout ratio%
9.54
8.58
9.57
7.87
5.31
3.53
1.25
0.40
2.55
0.99
4.77
1.25
4.42
22
7.982
Shares (diluted)M
10.32
11.07
11.74
11.76
13.18
14.33
15.16
14.26
15.32
14.93
7.928
2.52%
3.05%
13
4.34
Buyback yield%
1.38
3.15
0.57
0.40
0.40
0.40
2.69
2.76
4.17
3.59
27.50
2.76
2.03
31
1.058
D/E ratiox
1.624
1.574
1.682
1.838
1.696
1.709
1.836
1.973
2.065
1.824
1.513
1.836
1.767
47
1,081
Enterprise value¥M
956.8
923.6
885.1
785.1
709.0
750.3
774.6
767.2
685.9
696.1
520.1
(0.37%)
(3.45%)
36
348.6
LT debt¥M
336.9
294.2
254.8
238.7
231.8
239.2
231.3
236.5
228.2
193.6
166.1
(3.53%)
(6.64%)
90
Revenue
¥1.627B
3.27%
1.00×
Cost of revenue
¥941.4M
3.21%
0.99×
Operating expenses
¥302.5M
3.52%
1.02×
Property and equipment
14.69%