0.683
Revenue¥B
0.685
0.723
0.753
0.811
0.852
0.908
0.956
1.027
1.097
1.153
0.756
6.23%
6.14%
66
4.72
Revenue growth%
21.08
18.70
19.09
16.49
17.79
15.14
12.97
11.14
10.75
11.03
3.62
11.14
15.82
38
4.26
Gross margin%
10.71
7.74
5.06
3.25
4.52
5.01
7.98
4.99
4.25
4.11
25.33
4.99
5.00
10
4.40
Operating margin%
11.81
11.20
9.25
8.41
8.53
6.89
7.33
6.26
7.56
7.72
5.37
7.33
8.07
63
29.40
Net margin%
9.45
7.71
7.59
6.99
7.03
4.20
5.66
7.51
7.35
4.96
7.33
5.66
7.19
54
10.37
P/E ratio (avg)x
50.16
59.20
71.18
76.54
82.47
98.67
98.26
117.7
129.3
128.3
6.695
117.7
90.36
17
11.06
EV/EBITx
15.82
14.10
13.46
12.91
13.18
12.39
12.12
12.66
13.75
14.68
19.05
12.66
13.32
46
26.07
FCF yield (avg)%
15.09
16.67
14.65
15.80
13.47
15.94
15.62
15.33
12.64
14.04
17.40
15.33
15.21
87
17.52
FCF margin%
21.18
23.03
22.35
25.13
27.42
28.27
26.34
24.05
26.05
28.17
18.06
26.34
25.59
10
0.144
FCF / Net incomex
1.500
1.414
1.446
1.553
1.645
1.620
1.638
1.616
1.796
2.015
1.323
1.638
1.618
6
9.80
ROIC%
29.37
31.76
32.09
30.00
28.49
28.28
26.06
23.37
21.86
24.47
11.69
24.47
28.38
28
21.84
Return on equity%
27.57
26.72
24.21
22.99
25.00
27.69
30.09
30.89
28.36
28.08
13.65
28.36
27.63
90
18.44
Return on assets%
5.48
6.92
7.79
7.32
7.22
8.49
9.22
11.76
13.96
12.29
14.63
11.76
8.14
41
96.09
EPS¥
138.95
134.69
130.22
135.03
141.25
130.98
133.86
137.22
127.02
116.70
101.81
(3.75%)
(1.66%)
—
28.78
EPS growth%
21.94
23.49
24.76
25.63
27.46
25.32
25.56
26.22
24.74
22.63
8.19
25.32
25.04
40
59.55
Bookvalue per sh¥
53.36
57.63
61.69
61.87
60.19
66.26
61.37
63.25
63.82
73.11
25.05
3.96%
3.36%
—
95.37
FCF per share¥
39.66
37.44
36.37
35.20
31.51
30.28
30.26
32.35
30.90
30.25
113.79
(0.81%)
(3.78%)
—
35.75
Dividend per sh¥
44.56
38.80
37.51
34.18
30.78
27.22
24.41
22.69
19.63
19.07
79.01
(9.13%)
(7.57%)
—
5.93
Div yield (avg)%
10.93
9.22
6.80
6.83
9.19
10.91
7.98
7.30
8.60
9.94
24.10
8.60
8.90
27
19.74
Payout ratio%
27.08
27.63
27.75
26.11
23.38
24.87
23.21
24.93
22.89
25.62
4.01
24.87
25.28
94
5.366
Shares (diluted)M
4.614
4.137
4.042
3.722
3.563
3.520
3.771
4.083
3.803
3.530
5.370
(0.18%)
(3.69%)
13
17.56
Buyback yield%
32.86
33.21
32.15
31.82
34.06
34.49
36.62
39.33
39.67
37.57
10.80
37.57
34.28
39
1.509
D/E ratiox
0.284
0.268
0.248
0.273
0.288
0.292
0.301
0.289
0.306
0.312
0.299
0.301
0.289
25
545.7
Enterprise value¥M
166.5
162.8
170.5
186.6
175.2
197.8
193.0
214.6
232.3
247.2
828.6
7.13%
4.53%
56
350.5
LT debt¥M
844.2
834.7
759.3
827.1
926.7
941.6
872.4
864.1
954.2
919.9
360.6
(0.15%)
1.39%
24
Revenue
¥1.153B
6.14%
1.00×
Cost of revenue
¥807.0M
6.14%
1.00×
Operating expenses
¥203.7M
6.30%
1.02×
Property and equipment
15.51%