0.955
Revenue¥B
0.469
0.504
0.550
0.599
0.641
0.684
0.745
0.814
0.878
0.921
1.022
7.51%
7.47%
12
3.21
Revenue growth%
9.07
10.70
11.65
11.33
11.44
12.14
9.82
7.00
8.82
6.95
21.39
8.82
10.26
36
7.07
Gross margin%
0.40
0.40
1.19
1.48
2.17
2.70
3.62
6.00
7.02
7.62
8.91
6.00
2.44
30
20.71
Operating margin%
10.54
9.87
8.98
6.85
6.52
4.17
4.90
6.33
4.17
6.75
11.31
4.90
6.64
82
5.21
Net margin%
24.10
23.29
26.22
26.64
29.39
27.45
27.85
25.57
23.14
25.34
29.42
25.57
25.90
65
28.56
P/E ratio (avg)x
23.76
25.39
24.95
24.60
22.10
21.79
19.35
19.14
18.78
17.85
9.371
19.14
21.95
86
21.79
EV/EBITx
49.84
54.09
57.31
64.37
75.82
76.37
86.60
84.34
101.4
115.2
8.320
86.60
76.09
7
2.83
FCF yield (avg)%
20.83
17.92
18.68
20.99
21.11
18.82
19.64
18.51
17.68
15.32
24.04
18.51
18.75
39
8.76
FCF margin%
25.02
24.24
24.25
23.33
25.02
23.85
26.62
27.39
27.05
27.89
24.09
27.05
25.02
87
0.145
FCF / Net incomex
0.924
0.863
0.859
0.885
0.827
0.957
0.945
0.971
1.083
1.125
1.051
0.971
0.934
11
8.46
ROIC%
12.37
9.50
6.83
7.50
9.47
8.50
10.05
12.15
11.58
12.70
23.47
11.58
9.78
85
24.44
Return on equity%
14.87
14.99
13.72
12.26
12.42
11.75
10.83
12.77
14.47
11.95
2.60
11.95
12.60
85
17.64
Return on assets%
20.91
19.41
18.15
18.17
17.37
19.35
18.21
20.27
22.61
21.67
20.28
20.27
19.38
90
64.06
EPS¥
62.20
69.90
77.36
70.76
75.23
79.16
89.01
86.43
96.51
92.05
68.13
4.12%
4.49%
—
12.18
EPS growth%
16.36
18.67
15.88
13.10
15.11
16.97
18.33
17.64
18.61
21.50
18.52
18.33
17.31
45
26.14
Bookvalue per sh¥
90.00
95.78
104.21
108.60
116.43
126.62
115.46
113.22
107.62
97.17
61.34
(3.55%)
0.35%
—
43.82
FCF per share¥
90.82
97.34
90.61
88.18
83.86
93.93
97.58
95.60
99.44
107.12
119.45
5.02%
2.24%
—
50.16
Dividend per sh¥
86.97
83.31
83.80
79.32
71.93
75.64
82.46
90.81
88.44
98.62
74.19
6.52%
0.58%
—
18.99
Div yield (avg)%
23.97
21.26
19.29
20.15
21.59
23.71
25.21
24.01
26.59
24.66
23.86
24.66
23.84
87
15.18
Payout ratio%
25.60
23.75
22.63
25.13
24.18
24.47
24.17
24.78
24.44
23.11
4.98
24.44
24.31
29
3.774
Shares (diluted)M
5.216
5.989
6.342
6.529
6.889
6.956
6.603
6.667
7.629
7.711
3.908
2.28%
5.44%
5
4.32
Buyback yield%
3.85
1.59
0.40
3.04
2.72
0.91
0.40
0.92
2.54
2.51
9.56
0.92
2.05
45
0.823
D/E ratiox
1.073
1.110
1.191
1.193
1.367
1.606
1.734
1.779
1.933
1.970
1.046
1.779
1.486
60
1.070
Enterprise value¥B
1.320
1.418
1.495
1.533
1.486
1.451
1.629
1.772
1.680
1.849
0.349
4.47%
3.55%
39
693.3
LT debt¥M
477.1
488.3
542.5
488.9
529.2
598.8
612.5
650.2
720.3
756.8
354.3
7.42%
5.86%
83
Revenue
¥920.8M
7.47%
1.00×
Cost of revenue
¥637.4M
7.45%
1.00×
Operating expenses
¥127.7M
7.59%
1.01×
Property and equipment
18.77%
Cash and investments
15.76%