1.353
Revenue¥B
1.008
1.066
1.168
1.255
1.327
1.401
1.535
1.649
1.775
1.882
1.385
7.23%
7.05%
42
23.40
Revenue growth%
30.14
27.60
24.74
24.31
23.00
22.60
20.64
21.48
23.79
21.33
20.86
21.48
23.39
9
14.18
Gross margin%
26.93
25.45
26.27
28.30
26.65
26.85
26.62
27.32
28.25
27.16
25.98
27.16
26.89
30
17.38
Operating margin%
7.70
6.97
4.25
2.92
0.40
0.40
3.10
2.80
3.80
6.28
23.87
3.10
3.45
92
9.03
Net margin%
9.13
11.13
13.33
14.22
14.30
15.76
13.73
10.99
9.70
12.03
24.10
12.03
12.68
19
37.85
P/E ratio (avg)x
31.85
34.38
35.47
33.74
33.07
33.25
35.31
40.46
39.89
39.66
22.89
39.66
34.85
15
26.98
EV/EBITx
55.66
63.74
66.10
76.76
86.75
92.63
97.50
108.4
124.6
147.6
16.30
108.4
89.69
20
18.34
FCF yield (avg)%
12.96
15.60
17.64
17.63
15.99
15.99
13.63
12.34
13.26
13.17
11.71
13.26
14.61
37
19.95
FCF margin%
20.30
21.35
22.78
25.69
23.13
21.20
18.32
15.83
14.43
14.84
27.54
15.83
20.75
73
0.782
FCF / Net incomex
2.371
2.562
2.875
2.988
3.173
3.222
3.776
4.143
4.782
5.162
1.423
4.143
3.197
27
23.57
ROIC%
5.01
3.27
6.05
3.85
5.72
5.71
5.73
4.60
3.36
3.45
11.04
4.60
4.81
87
13.94
Return on equity%
19.73
22.06
22.60
21.08
22.82
24.84
21.88
20.81
21.14
22.87
4.97
21.88
21.97
88
26.43
Return on assets%
7.73
4.94
5.61
5.15
6.92
4.24
2.21
0.40
0.40
0.40
4.87
0.40
4.59
65
60.54
EPS¥
137.39
116.93
117.47
109.05
98.80
93.20
82.23
85.09
73.35
79.11
65.82
(4.35%)
(4.95%)
—
17.73
EPS growth%
11.83
14.62
13.23
12.75
14.57
16.67
16.34
15.20
13.86
12.83
17.08
15.20
14.22
24
93.69
Bookvalue per sh¥
61.29
57.52
61.69
58.13
66.30
64.57
73.60
82.22
93.02
104.77
21.99
9.58%
6.79%
—
56.00
FCF per share¥
97.70
105.35
103.05
107.00
113.21
121.23
142.84
168.12
197.52
227.53
49.53
14.98%
8.89%
—
127.85
Dividend per sh¥
40.70
47.45
47.55
50.24
49.07
53.41
59.38
58.12
59.45
60.27
152.13
4.20%
3.66%
—
7.72
Div yield (avg)%
19.88
21.88
20.08
20.87
21.03
23.68
22.72
24.17
24.19
26.04
13.45
24.17
22.30
67
5.58
Payout ratio%
11.18
9.62
12.31
14.71
16.56
13.87
12.90
9.99
9.58
11.72
4.88
11.72
12.01
81
2.897
Shares (diluted)M
3.375
3.712
3.724
4.234
4.453
5.046
5.433
6.094
5.682
5.191
2.956
3.11%
4.12%
95
18.31
Buyback yield%
0.40
1.65
1.10
1.38
3.64
3.66
1.88
1.52
3.69
2.19
20.96
2.19
1.76
7
1.155
D/E ratiox
1.048
1.024
0.962
0.957
0.869
0.813
0.702
0.666
0.639
0.682
0.244
0.682
0.841
94
585.1
Enterprise value¥M
763.3
731.3
785.8
840.7
899.4
852.6
854.8
732.7
713.9
753.4
216.5
(3.48%)
(1.51%)
11
1.494
LT debt¥B
1.693
1.666
1.660
1.805
1.952
2.172
2.094
1.939
1.952
1.891
0.718
(0.63%)
1.58%
79
Revenue
¥1.882B
7.05%
1.00×
Cost of revenue
¥820.3M
7.13%
1.01×
Operating expenses
¥428.5M
6.99%
0.99×
Property and equipment
18.09%
Cash and investments
15.74%