1.998
Revenue¥B
3.735
3.844
4.075
4.182
4.373
4.632
4.898
5.076
5.300
5.522
2.204
4.78%
4.54%
63
18.92
Revenue growth%
17.56
15.22
17.50
18.46
16.43
17.21
16.16
18.19
18.10
18.54
17.16
18.10
17.53
41
26.12
Gross margin%
3.08
2.06
0.40
0.40
0.40
0.40
1.43
3.38
1.25
4.20
3.76
1.43
1.34
15
28.34
Operating margin%
22.89
23.59
21.63
23.61
22.35
21.38
22.45
23.36
21.52
21.11
15.75
21.52
22.40
43
18.34
Net margin%
12.49
13.69
14.27
11.40
11.63
14.40
12.11
14.37
12.85
11.09
16.46
12.85
12.67
38
25.45
P/E ratio (avg)x
36.85
40.44
43.19
45.23
52.83
53.28
54.26
63.08
61.77
60.87
10.57
60.87
53.06
41
33.39
EV/EBITx
22.41
25.72
29.61
31.40
31.68
32.44
36.64
43.00
44.72
48.10
9.965
43.00
32.06
23
26.28
FCF yield (avg)%
27.02
29.76
29.97
27.03
24.74
27.17
24.36
24.32
21.34
20.77
27.08
24.32
25.88
90
22.69
FCF margin%
0.40
1.60
0.40
1.80
3.58
3.04
2.98
0.49
0.40
0.40
18.04
0.49
1.05
52
1.183
FCF / Net incomex
0.545
0.511
0.451
0.407
0.375
0.405
0.345
0.349
0.364
0.317
0.354
0.349
0.390
86
29.60
ROIC%
23.84
25.43
24.75
22.70
23.71
25.61
23.97
24.19
22.24
20.76
6.80
23.97
23.91
14
26.11
Return on equity%
4.69
3.08
5.18
3.40
1.45
3.11
4.86
7.35
6.42
5.68
10.32
5.68
4.77
56
4.46
Return on assets%
13.74
12.46
12.48
9.81
7.79
9.68
9.70
9.05
7.52
9.90
13.88
9.68
9.75
6
24.88
EPS¥
37.07
36.45
33.78
32.84
30.55
28.91
29.43
27.60
26.20
24.91
26.61
(4.00%)
(2.90%)
—
7.25
EPS growth%
3.44
1.35
0.40
0.40
3.12
2.91
0.99
1.18
1.65
0.40
2.89
1.18
1.26
46
19.69
Bookvalue per sh¥
25.25
27.54
29.56
30.61
32.35
30.74
29.77
28.51
27.32
24.15
25.11
(5.68%)
0.19%
—
21.73
FCF per share¥
23.71
26.38
29.68
32.02
36.64
37.20
38.72
37.22
38.94
43.58
7.99
3.53%
7.19%
—
32.76
Dividend per sh¥
3.55
3.60
3.82
3.62
3.56
3.09
2.69
2.49
2.15
2.30
18.60
(8.39%)
(3.84%)
—
4.94
Div yield (avg)%
5.96
6.49
7.42
9.37
10.36
8.50
5.78
7.70
8.10
9.40
17.14
8.10
7.90
42
18.87
Payout ratio%
27.02
26.79
26.64
24.60
26.43
25.40
26.31
24.31
22.25
21.15
27.14
24.31
25.86
92
47.75
Shares (diluted)M
61.30
66.16
67.60
75.39
75.92
80.77
75.49
73.37
71.29
78.05
46.34
0.55%
3.72%
23
6.45
Buyback yield%
8.19
5.37
6.59
7.43
7.78
10.41
10.14
12.59
15.41
15.11
15.11
12.59
9.17
71
0.359
D/E ratiox
0.514
0.536
0.523
0.581
0.624
0.658
0.645
0.700
0.698
0.647
1.123
0.658
0.635
30
3.716
Enterprise value¥B
4.838
4.940
5.441
5.340
4.827
4.415
4.257
3.829
4.110
3.780
3.291
(4.77%)
(2.76%)
84
3.798
LT debt¥B
7.174
7.731
8.526
10.20
10.46
11.91
12.87
13.84
16.37
18.48
1.597
12.04%
9.63%
21
Revenue
¥5.522B
4.54%
1.00×
Cost of revenue
¥3.205B
4.83%
1.03×
Operating expenses
¥646.5M
4.34%
0.98×
Property and equipment
15.35%