0.907
Revenue¥B
0.874
0.926
0.998
1.034
1.091
1.141
1.187
1.286
1.379
1.431
0.940
5.57%
5.75%
14
24.97
Revenue growth%
30.47
30.73
33.55
35.89
36.63
38.13
36.81
37.42
35.05
35.88
23.98
36.81
35.88
41
4.37
Gross margin%
7.47
9.47
7.29
10.28
12.27
13.46
12.30
9.64
11.34
13.14
11.22
12.30
10.81
29
23.22
Operating margin%
0.57
2.37
2.82
5.29
6.35
6.28
8.03
9.89
11.49
8.83
22.65
8.83
6.31
63
19.80
Net margin%
25.93
25.85
28.83
28.61
26.94
28.48
28.72
27.10
29.75
30.44
20.97
28.72
28.55
18
30.37
P/E ratio (avg)x
24.73
22.45
21.92
21.36
18.64
16.33
17.36
18.71
17.19
16.94
16.99
17.19
18.67
14
32.82
EV/EBITx
11.01
11.07
10.43
12.03
11.61
12.66
14.68
16.26
18.97
18.38
37.05
16.26
12.34
40
18.53
FCF yield (avg)%
14.48
12.52
14.30
14.83
12.97
11.77
10.38
10.04
12.94
13.67
6.95
11.77
12.96
7
15.85
FCF margin%
0.40
0.51
0.40
0.40
0.87
2.27
1.33
2.20
0.40
0.50
16.74
1.33
0.51
61
0.877
FCF / Net incomex
2.362
2.297
2.422
2.372
2.555
2.348
2.542
2.344
2.534
2.248
0.919
2.348
2.367
66
8.76
ROIC%
26.01
26.12
25.97
25.33
22.66
20.25
17.66
15.31
13.19
12.75
21.61
15.31
21.45
30
21.28
Return on equity%
27.33
25.63
28.57
31.56
30.33
31.97
34.52
36.99
36.03
38.21
16.83
36.03
31.77
57
16.16
Return on assets%
1.45
0.49
0.40
2.16
4.60
6.67
8.62
11.57
14.29
17.10
16.30
11.57
5.64
51
35.07
EPS¥
90.04
85.26
83.30
78.27
82.23
78.85
75.29
77.41
81.31
87.69
37.41
1.29%
(0.47%)
—
14.12
EPS growth%
24.19
23.86
22.52
24.10
24.58
25.03
27.92
29.61
29.93
30.57
3.58
29.61
24.80
5
96.18
Bookvalue per sh¥
85.75
87.71
84.75
97.48
116.01
131.31
139.06
163.25
164.00
163.81
70.03
7.14%
8.27%
—
28.95
FCF per share¥
64.01
68.59
74.15
74.33
79.41
86.24
81.61
89.53
91.34
98.18
105.02
4.34%
3.26%
—
55.84
Dividend per sh¥
31.86
31.73
30.08
28.40
26.78
28.78
30.44
33.48
30.81
28.78
99.29
1.45%
(0.99%)
—
25.03
Div yield (avg)%
6.07
8.98
8.03
7.11
6.86
6.75
5.65
8.05
6.38
8.20
9.35
6.75
6.99
29
2.94
Payout ratio%
6.46
5.28
3.93
1.08
2.15
0.40
1.88
2.68
4.05
2.47
15.00
2.47
2.57
47
8.201
Shares (diluted)M
9.958
9.659
10.77
9.883
10.94
11.81
11.31
12.20
12.20
11.49
8.116
0.98%
0.97%
9
10.51
Buyback yield%
6.07
3.35
1.36
3.77
4.24
7.23
5.73
4.84
4.09
2.13
4.15
4.84
4.16
14
1.669
D/E ratiox
0.377
0.397
0.426
0.368
0.395
0.339
0.314
0.300
0.312
0.323
1.333
0.314
0.353
70
497.5
Enterprise value¥M
540.8
589.0
631.5
680.8
788.1
826.7
797.3
764.6
822.4
854.9
220.3
1.64%
5.28%
35
0.548
LT debt¥B
1.688
1.607
1.581
1.680
1.600
1.583
1.498
1.653
1.686
1.845
0.795
2.90%
1.80%
87
Revenue
¥1.431B
5.75%
1.00×
Cost of revenue
¥786.0M
5.77%
1.00×
Operating expenses
¥181.0M
6.34%
1.06×
Property and equipment
16.76%