0.718
Revenue¥B
0.565
0.598
0.642
0.701
0.751
0.796
0.841
0.905
0.984
1.051
0.799
6.95%
7.13%
79
17.29
Revenue growth%
2.28
0.40
2.24
3.90
1.76
0.70
0.40
0.40
0.40
0.40
25.14
0.40
0.55
63
29.60
Gross margin%
18.41
17.11
19.99
21.77
23.44
24.36
24.55
27.50
27.41
29.72
12.69
27.41
23.90
49
7.52
Operating margin%
8.12
7.20
7.22
4.64
4.01
3.28
5.13
7.51
8.62
5.98
25.64
5.98
6.59
54
28.86
Net margin%
11.47
11.22
10.54
10.90
13.55
14.21
12.29
10.19
12.69
14.54
14.76
12.69
11.88
92
31.62
P/E ratio (avg)x
12.62
13.66
13.57
14.17
16.06
16.76
18.95
18.91
18.22
17.00
20.79
18.22
16.41
57
13.62
EV/EBITx
10.37
11.02
9.883
10.21
9.012
8.852
7.556
7.963
7.435
6.619
22.01
7.556
8.932
80
13.39
FCF yield (avg)%
14.11
12.26
11.49
10.80
7.98
7.94
9.02
6.56
8.14
6.50
20.83
7.94
8.58
39
26.84
FCF margin%
2.51
0.65
0.40
0.40
2.78
5.36
6.03
7.96
8.84
7.32
27.61
7.32
4.07
62
0.655
FCF / Net incomex
0.366
0.419
0.389
0.395
0.391
0.420
0.396
0.415
0.420
0.481
1.220
0.420
0.406
22
7.90
ROIC%
17.78
18.05
15.37
12.84
12.45
12.17
10.99
12.98
15.82
13.14
24.74
12.98
13.06
78
27.63
Return on equity%
6.18
6.30
8.71
8.28
7.84
6.19
3.83
6.78
6.75
5.72
2.71
6.19
6.52
38
15.63
Return on assets%
4.31
2.38
3.57
5.27
7.08
7.64
10.55
12.10
12.70
12.87
18.77
12.10
7.36
91
457.54
EPS¥
128.69
150.22
163.72
155.12
178.67
182.03
194.04
224.18
215.16
216.99
468.09
3.96%
7.04%
—
16.57
EPS growth%
17.64
18.58
16.80
16.89
17.47
14.66
16.37
16.02
13.60
15.22
20.87
15.22
16.59
41
401.52
Bookvalue per sh¥
791.52
881.62
938.89
949.07
1,050
1,109
1,173
1,343
1,585
1,746
84.44
10.72%
8.69%
—
542.43
FCF per share¥
102.38
91.68
81.53
77.90
81.26
88.34
88.56
79.45
79.45
80.09
440.70
(0.29%)
(1.47%)
—
443.77
Dividend per sh¥
239.24
212.44
192.71
201.73
186.30
189.09
203.27
205.64
218.15
231.68
317.60
4.46%
—
—
4.78
Div yield (avg)%
24.85
23.72
21.33
22.91
25.72
27.38
30.29
31.69
31.88
31.07
4.70
31.07
26.55
67
23.74
Payout ratio%
26.83
29.51
31.13
31.22
30.56
32.79
35.03
35.50
34.55
33.84
26.93
34.55
32.01
42
1.562
Shares (diluted)M
2.600
2.958
3.119
3.240
3.183
3.687
3.542
3.560
3.605
4.107
1.499
5.23%
5.47%
64
25.34
Buyback yield%
26.55
27.92
25.07
23.10
21.29
23.34
25.04
23.63
23.78
24.04
8.02
23.78
23.91
55
0.678
D/E ratiox
0.741
0.819
0.885
0.952
0.868
0.868
0.866
0.811
0.809
0.839
1.724
0.839
0.853
50
356.5
Enterprise value¥M
167.7
157.9
156.9
140.9
142.6
124.2
133.3
125.4
121.9
112.6
185.4
(4.60%)
(5.09%)
31
406.0
LT debt¥M
60.81
59.08
62.63
55.02
56.04
60.63
56.97
53.78
46.87
44.49
61.63
(4.51%)
(3.86%)
60
Revenue
¥1.051B
7.13%
1.00×
Cost of revenue
¥735.4M
7.13%
1.00×
Operating expenses
¥191.9M
6.77%
0.97×
Property and equipment
14.18%