0.697
Revenue¥B
1.093
1.106
1.095
1.082
1.078
1.087
1.097
1.106
1.105
1.133
0.717
0.99%
0.52%
21
26.20
Revenue growth%
4.15
1.94
0.40
2.93
5.56
6.91
6.98
8.48
9.07
11.29
3.26
8.48
6.23
10
16.67
Gross margin%
26.39
23.65
22.50
24.40
26.13
26.14
25.66
24.90
26.67
24.71
8.04
25.66
25.28
44
17.69
Operating margin%
18.42
16.93
16.96
18.77
20.57
20.66
19.46
21.90
22.73
20.52
20.88
20.66
19.99
56
2.52
Net margin%
23.34
21.84
20.45
22.08
23.07
20.98
18.08
19.02
20.93
20.86
28.75
20.86
20.96
78
32.51
P/E ratio (avg)x
36.41
40.23
46.87
48.89
56.38
66.37
74.60
85.89
92.49
93.78
31.69
85.89
61.37
28
7.527
EV/EBITx
52.79
50.73
57.46
66.44
61.78
71.63
79.01
79.98
78.18
89.09
26.56
79.01
69.03
48
2.63
FCF yield (avg)%
20.50
18.86
19.99
19.67
18.39
16.02
14.63
14.49
14.97
14.58
16.35
14.63
17.21
91
29.63
FCF margin%
21.19
22.11
23.58
26.21
25.68
27.91
25.17
22.43
20.92
21.75
5.32
22.43
23.01
25
0.609
FCF / Net incomex
0.723
0.731
0.755
0.795
0.821
0.792
0.835
0.867
0.737
0.787
1.354
0.792
0.789
59
21.55
ROIC%
16.53
14.24
14.04
13.46
14.16
14.14
11.22
11.41
9.32
7.82
28.31
11.22
13.75
7
14.08
Return on equity%
9.52
8.85
9.53
7.07
9.88
11.41
12.28
11.24
11.26
13.87
9.22
11.41
10.56
76
8.80
Return on assets%
14.71
16.92
15.30
13.01
14.32
12.83
15.38
12.59
13.69
15.31
9.83
13.69
14.52
85
13.70
EPS¥
2.59
2.54
2.79
3.05
3.35
3.19
3.62
3.76
3.85
3.99
14.39
3.53%
5.84%
—
5.43
EPS growth%
13.77
14.12
13.02
13.99
12.01
10.20
8.77
11.39
9.13
6.80
16.93
9.13
11.70
22
6.42
Bookvalue per sh¥
3.49
3.80
3.92
4.33
4.74
5.23
5.34
5.10
5.61
5.42
7.04
2.70%
4.44%
—
3.01
FCF per share¥
4.23
4.48
5.05
4.81
4.38
4.62
4.60
4.21
4.50
4.88
6.33
2.18%
1.27%
—
2.86
Dividend per sh¥
8.15
8.16
9.35
8.87
9.42
9.95
11.38
12.80
13.24
13.44
12.53
7.37%
5.73%
—
29.95
Div yield (avg)%
17.70
16.51
15.40
12.89
15.08
14.19
16.19
15.08
17.07
19.65
26.28
16.19
15.79
55
25.87
Payout ratio%
9.26
7.74
4.83
3.09
2.20
1.56
2.61
1.80
3.91
5.91
29.20
2.61
3.50
62
37.67
Shares (diluted)M
66.87
78.36
81.30
93.26
101.0
98.85
96.52
108.5
113.3
130.4
37.88
5.23%
8.49%
31
2.42
Buyback yield%
25.69
24.07
24.56
27.37
27.83
27.01
27.11
29.44
27.45
28.00
12.60
27.45
27.24
19
1.412
D/E ratiox
1.378
1.301
1.222
1.318
1.284
1.356
1.551
1.441
1.670
1.552
1.772
1.551
1.367
87
173.6
Enterprise value¥M
400.5
438.6
468.0
450.8
462.1
447.2
419.5
476.2
488.4
509.5
451.1
1.97%
2.69%
34
952.5
LT debt¥M
138.8
156.0
152.4
153.8
151.2
165.5
158.5
177.9
170.4
192.1
942.0
4.91%
3.97%
52
Revenue
¥1.133B
0.52%
1.00×
Cost of revenue
¥648.3M
0.71%
1.02×
Operating expenses
¥194.7M
(0.11%)
0.94×
Property and equipment
15.18%