1.118
Revenue¥B
0.487
0.521
0.565
0.609
0.669
0.714
0.770
0.837
0.891
0.964
1.163
7.58%
8.02%
86
14.07
Revenue growth%
27.62
26.88
26.88
29.19
29.99
29.66
32.21
29.64
28.46
30.34
18.41
29.66
29.41
53
28.96
Gross margin%
15.81
13.19
15.33
13.12
15.36
16.81
19.49
19.14
16.31
16.30
10.27
16.81
16.06
44
11.20
Operating margin%
27.13
28.74
26.50
24.73
26.19
25.36
25.85
25.43
26.27
25.84
21.36
25.84
26.02
84
3.35
Net margin%
23.91
24.50
27.01
26.65
29.53
27.05
28.21
30.11
27.44
29.41
29.54
28.21
27.24
86
11.82
P/E ratio (avg)x
37.52
33.55
35.21
34.53
30.36
27.09
26.07
25.23
25.12
23.02
7.398
25.23
28.72
34
24.88
EV/EBITx
30.46
31.72
36.01
39.85
35.89
34.88
35.22
35.16
34.61
39.15
17.89
35.16
35.19
39
10.40
FCF yield (avg)%
4.91
4.91
2.22
4.33
6.10
4.25
1.64
1.98
0.43
0.40
15.14
1.64
3.24
80
28.04
FCF margin%
22.96
22.67
20.26
21.20
19.08
20.16
18.82
16.26
17.07
19.29
6.87
18.82
19.72
65
0.496
FCF / Net incomex
1.002
0.975
0.952
1.074
0.997
1.020
0.995
0.944
0.899
0.863
1.306
0.944
0.985
28
23.23
ROIC%
21.11
19.46
20.89
19.05
17.93
15.66
12.93
13.02
15.51
14.21
23.64
14.21
16.80
77
15.13
Return on equity%
9.31
6.34
5.27
8.00
6.12
7.72
6.26
7.41
5.95
5.16
15.76
6.26
6.30
36
6.81
Return on assets%
20.90
20.23
19.49
18.56
16.84
14.13
14.83
14.22
13.02
14.65
25.23
14.22
15.84
20
52.81
EPS¥
98.44
101.52
103.13
113.45
120.96
137.16
137.36
163.45
186.62
204.44
56.83
11.07%
8.77%
—
25.93
EPS growth%
17.38
15.10
15.87
13.05
11.49
14.43
17.26
14.83
17.73
15.64
4.74
15.64
15.37
67
102.92
Bookvalue per sh¥
122.09
121.35
113.05
104.88
113.52
128.37
129.37
130.85
126.75
125.52
91.43
2.03%
(0.30%)
—
53.91
FCF per share¥
79.60
79.89
77.81
75.24
84.52
92.62
89.92
100.47
115.72
116.71
143.99
6.67%
3.74%
—
68.01
Dividend per sh¥
141.83
137.85
137.15
133.87
141.22
139.93
155.72
143.79
139.72
147.47
144.26
0.87%
0.15%
—
19.40
Div yield (avg)%
29.72
31.32
34.25
33.11
31.33
34.01
34.93
32.48
33.27
32.79
19.36
33.27
32.95
15
10.22
Payout ratio%
5.66
5.22
7.29
4.30
2.95
5.84
8.82
10.74
7.89
8.05
2.26
8.05
6.56
62
5.692
Shares (diluted)M
6.551
6.177
6.379
7.190
8.099
9.068
9.934
9.534
10.12
9.807
5.444
3.90%
4.36%
14
10.10
Buyback yield%
28.19
29.74
30.50
31.51
31.02
30.53
28.73
27.08
27.61
29.02
4.38
28.73
29.38
95
1.681
D/E ratiox
0.414
0.443
0.469
0.505
0.446
0.403
0.444
0.485
0.530
0.583
0.891
0.485
0.458
36
1.192
Enterprise value¥B
0.830
0.876
0.901
1.050
1.048
1.005
0.953
0.956
0.924
0.892
0.947
(3.19%)
0.69%
50
0.821
LT debt¥B
0.970
0.977
1.056
1.115
1.009
0.901
0.820
0.818
0.792
0.832
0.674
(3.78%)
(1.07%)
76
Revenue
¥964.3M
8.02%
1.00×
Cost of revenue
¥675.0M
8.02%
1.00×
Operating expenses
¥176.4M
8.48%
1.04×
Property and equipment
16.15%