1.412
Revenue¥B
1.230
1.279
1.300
1.317
1.322
1.363
1.425
1.495
1.533
1.558
1.544
3.34%
2.76%
6
21.41
Revenue growth%
18.82
17.71
17.59
15.61
17.73
17.73
18.73
17.31
15.69
13.37
16.21
17.31
17.65
87
29.49
Gross margin%
9.91
12.19
15.12
15.38
12.52
11.92
14.48
11.58
11.03
10.14
14.59
11.58
12.06
56
11.20
Operating margin%
2.75
3.96
5.59
3.13
5.47
4.87
4.81
4.03
5.57
7.57
16.14
4.87
4.84
33
18.08
Net margin%
26.80
29.62
31.44
32.25
34.29
33.44
32.11
29.32
28.41
25.89
4.27
29.32
30.53
19
11.13
P/E ratio (avg)x
31.42
31.78
35.83
41.66
40.91
44.95
53.20
54.93
62.47
72.10
18.90
54.93
43.30
84
24.60
EV/EBITx
13.98
12.55
11.58
12.33
11.73
11.97
11.14
10.30
9.545
9.134
33.49
10.30
11.66
24
11.60
FCF yield (avg)%
18.53
19.02
16.88
16.21
13.34
11.27
10.69
10.53
12.26
13.73
25.23
11.27
13.54
55
22.19
FCF margin%
5.49
6.05
7.64
9.76
8.43
7.69
7.92
5.75
5.11
5.98
25.43
5.98
6.85
94
0.673
FCF / Net incomex
0.914
0.902
1.014
0.996
0.982
0.944
1.104
1.080
1.132
1.163
0.305
1.104
1.005
79
7.82
ROIC%
17.44
19.34
16.92
16.52
18.19
15.87
13.47
16.28
16.42
18.35
13.67
16.28
16.72
50
17.81
Return on equity%
16.27
18.66
18.97
21.58
21.43
20.55
17.85
18.97
17.87
20.51
6.91
18.97
18.97
55
24.69
Return on assets%
24.77
27.55
29.55
28.69
26.80
28.39
26.87
26.83
26.84
24.84
5.37
26.84
26.85
18
3.79
EPS¥
2.75
2.65
2.62
2.63
3.09
3.47
3.56
3.98
4.68
5.25
3.99
11.16%
6.97%
—
18.35
EPS growth%
17.23
20.03
22.29
22.68
20.86
18.94
19.68
17.99
15.21
12.89
29.55
17.99
19.31
45
2.01
Bookvalue per sh¥
6.77
7.55
8.34
8.55
8.00
7.36
7.21
6.86
6.70
6.74
5.67
(3.36%)
0.03%
—
1.63
FCF per share¥
1.05
1.15
1.07
1.05
1.09
1.10
1.26
1.40
1.42
1.49
5.76
6.50%
3.41%
—
1.31
Dividend per sh¥
3.45
3.87
3.88
3.93
4.05
4.02
4.00
4.56
4.62
4.33
3.00
1.34%
1.48%
—
28.83
Div yield (avg)%
7.24
9.10
8.28
9.98
11.33
11.71
12.20
10.85
11.98
14.00
22.24
11.98
11.09
10
11.24
Payout ratio%
21.90
20.91
23.30
23.79
22.70
24.34
25.96
28.44
27.61
25.79
19.75
25.96
24.06
93
140.3
Shares (diluted)M
134.6
146.3
162.9
151.1
157.5
154.7
143.1
141.7
134.8
125.0
141.1
(4.52%)
(0.63%)
14
16.66
Buyback yield%
9.21
6.44
8.15
9.09
11.88
10.46
11.23
11.97
13.75
12.42
16.76
11.97
10.85
34
1.698
D/E ratiox
1.383
1.500
1.508
1.588
1.736
1.685
1.683
1.826
1.764
1.990
0.878
1.764
1.684
69
1,261
Enterprise value¥M
865.4
869.3
842.5
845.8
905.9
775.8
735.6
699.2
633.7
677.3
461.9
(5.65%)
(3.36%)
15
0.637
LT debt¥B
2.068
2.099
2.412
2.359
2.244
2.205
2.266
2.493
2.683
2.909
0.313
5.33%
4.46%
86
Revenue
¥1.558B
2.76%
1.00×
Cost of revenue
¥819.1M
2.73%
1.00×
Operating expenses
¥282.7M
2.25%
0.95×
Property and equipment
18.30%