0.745
Revenue¥B
1.049
1.160
1.248
1.384
1.490
1.587
1.728
1.853
2.038
2.188
0.827
7.99%
8.64%
17
27.57
Revenue growth%
4.65
6.00
5.10
5.12
6.04
4.19
3.33
3.99
6.02
3.13
14.21
3.99
4.87
54
23.89
Gross margin%
10.33
7.53
6.58
8.29
10.97
13.89
15.37
13.43
14.06
14.72
5.97
14.06
12.20
71
11.11
Operating margin%
0.90
0.55
1.62
1.91
4.11
2.15
4.09
5.70
6.82
4.39
3.95
4.39
3.12
10
28.31
Net margin%
21.96
20.44
19.40
19.03
19.99
17.41
15.70
16.35
17.32
16.03
6.77
16.35
18.22
71
14.94
P/E ratio (avg)x
21.46
23.44
27.80
32.06
34.94
39.00
38.52
42.35
42.64
48.98
22.39
42.35
36.73
88
28.54
EV/EBITx
19.24
21.01
19.19
17.45
19.62
19.64
17.51
18.21
19.13
20.16
20.93
19.13
19.22
16
26.90
FCF yield (avg)%
29.54
32.00
31.56
28.77
30.51
27.77
25.23
24.51
27.35
25.12
29.93
25.23
28.27
73
3.77
FCF margin%
20.12
17.26
19.81
20.33
21.71
20.42
18.02
15.29
13.42
12.54
23.92
15.29
18.92
68
0.960
FCF / Net incomex
1.660
1.560
1.481
1.707
1.819
1.950
2.206
2.248
2.539
2.814
1.743
2.248
1.885
77
16.81
ROIC%
17.86
18.27
16.96
19.59
21.03
18.85
18.31
15.71
14.75
15.25
15.69
15.71
18.07
21
8.26
Return on equity%
25.53
22.77
23.86
25.09
23.72
24.85
22.47
20.23
19.10
21.66
8.21
21.66
23.25
91
18.57
Return on assets%
18.31
19.77
18.87
17.28
19.41
17.40
15.98
13.17
12.44
14.58
6.82
14.58
17.34
51
1.80
EPS¥
2.61
2.61
3.07
2.96
3.47
3.75
4.17
4.44
4.76
5.65
1.86
10.22%
9.24%
—
19.97
EPS growth%
11.61
13.41
13.61
14.13
15.44
17.83
16.27
16.53
16.68
19.41
8.83
16.68
15.86
30
1.04
Bookvalue per sh¥
2.97
2.94
2.97
2.94
2.92
2.51
2.20
1.89
1.75
1.88
3.51
(8.49%)
(4.88%)
—
0.65
FCF per share¥
1.49
1.60
1.73
1.82
1.97
1.82
1.82
1.81
1.94
1.76
1.32
(2.29%)
1.27%
—
2.31
Dividend per sh¥
4.17
4.41
4.30
5.12
5.04
5.12
5.03
5.84
5.74
5.92
0.75
3.27%
4.58%
—
20.17
Div yield (avg)%
2.21
4.04
3.49
4.85
4.03
6.42
5.25
6.68
6.82
7.33
13.12
6.68
5.05
95
21.38
Payout ratio%
15.69
17.27
19.54
21.95
19.75
19.73
21.17
18.22
19.13
16.81
6.62
19.13
19.33
26
0.400
Shares (diluted)B
0.678
0.736
0.759
0.796
0.900
1.050
1.210
1.401
1.378
1.514
0.415
10.97%
9.96%
24
17.81
Buyback yield%
20.23
18.94
16.21
18.17
16.71
14.07
16.18
17.37
17.87
18.61
18.22
17.37
17.62
79
0.106
D/E ratiox
0.555
0.541
0.597
0.618
0.626
0.672
0.749
0.743
0.711
0.731
0.656
0.731
0.649
22
1,977
Enterprise value¥M
405.0
458.9
481.9
515.4
517.6
585.2
563.8
585.5
558.2
615.7
692.9
3.53%
4.54%
42
0.982
LT debt¥B
0.298
0.300
0.312
0.334
0.311
0.304
0.277
0.261
0.265
0.274
1.727
(2.56%)
(2.12%)
67
Revenue
¥2.188B
8.64%
1.00×
Cost of revenue
¥1.212B
8.42%
0.98×
Operating expenses
¥447.2M
9.08%
1.04×
Property and equipment
15.01%