1.452
Revenue¥B
1.224
1.336
1.432
1.505
1.588
1.670
1.749
1.895
2.034
2.143
1.512
6.18%
6.21%
75
12.17
Revenue growth%
21.46
19.47
17.75
19.65
17.75
18.76
20.56
21.07
20.20
17.61
3.46
20.20
19.56
61
10.12
Gross margin%
24.14
25.02
22.30
21.82
20.42
20.49
18.83
19.56
20.35
18.51
29.17
19.56
20.45
56
11.92
Operating margin%
19.59
18.45
15.56
13.75
11.37
10.56
12.61
13.19
10.77
10.79
27.61
10.79
12.90
80
6.05
Net margin%
3.97
3.60
6.30
3.83
4.29
5.51
7.01
4.01
2.91
5.88
7.66
5.51
4.15
63
26.42
P/E ratio (avg)x
54.57
57.84
66.68
70.80
80.35
95.35
110.6
106.8
111.4
118.6
36.56
110.6
87.85
72
25.09
EV/EBITx
19.94
18.01
20.33
21.69
23.55
21.05
21.39
21.57
20.87
18.91
18.35
21.05
20.96
33
2.63
FCF yield (avg)%
17.49
17.90
19.82
20.82
21.01
19.03
16.08
14.98
14.50
14.21
28.84
14.98
17.70
50
13.16
FCF margin%
11.97
14.45
15.58
14.60
12.50
10.41
12.58
13.64
10.93
12.68
21.58
12.58
12.63
62
1.472
FCF / Net incomex
0.189
0.182
0.197
0.205
0.223
0.232
0.229
0.223
0.238
0.243
1.345
0.232
0.223
31
8.93
ROIC%
20.69
22.81
20.48
18.29
16.75
17.57
20.08
21.85
24.80
24.65
21.18
21.85
20.58
78
27.19
Return on equity%
18.26
16.29
15.56
18.30
18.54
17.00
14.35
11.78
9.56
10.84
4.28
11.78
15.92
83
16.05
Return on assets%
25.21
26.18
25.43
27.87
25.40
26.48
23.72
26.27
28.92
28.74
21.02
26.48
26.22
46
40.96
EPS¥
68.40
65.81
65.07
60.10
60.26
61.44
55.85
51.93
45.48
48.27
43.90
(4.34%)
(4.92%)
—
28.78
EPS growth%
9.27
7.45
8.36
7.71
7.58
6.11
4.16
4.47
2.08
3.52
28.74
4.16
6.78
95
42.11
Bookvalue per sh¥
106.82
120.64
127.29
125.42
136.60
141.65
143.22
162.07
157.62
154.17
22.15
2.45%
4.02%
—
41.63
FCF per share¥
50.96
50.24
55.22
58.78
58.14
58.64
64.02
63.43
62.10
55.24
26.37
(1.02%)
0.99%
—
28.12
Dividend per sh¥
106.93
122.54
141.04
169.33
169.77
194.02
204.21
241.58
266.03
298.14
30.31
11.92%
10.91%
—
8.57
Div yield (avg)%
9.57
11.13
13.48
12.49
15.08
12.29
11.80
11.74
12.12
10.81
23.50
11.80
11.96
45
27.22
Payout ratio%
23.76
22.50
23.65
21.10
23.04
20.92
21.99
20.14
22.44
24.86
20.22
21.99
22.47
61
13.60
Shares (diluted)M
17.39
19.08
19.91
18.75
20.17
19.16
21.25
24.20
25.63
28.89
14.29
7.45%
6.53%
31
25.59
Buyback yield%
2.48
0.40
0.40
0.40
0.40
1.73
0.40
3.28
3.43
0.90
23.90
1.73
0.65
8
0.802
D/E ratiox
0.924
0.901
0.981
0.849
0.856
0.826
0.783
0.749
0.700
0.730
0.975
0.749
0.837
17
1.550
Enterprise value¥B
0.976
1.008
0.956
1.000
1.011
1.095
1.121
1.032
0.935
0.837
0.163
(3.72%)
(1.04%)
25
0.669
LT debt¥B
1.093
0.954
1.025
0.906
0.847
0.901
0.955
0.890
0.794
0.701
0.644
(3.70%)
(3.54%)
80
Revenue
¥2.143B
6.21%
1.00×
Cost of revenue
¥1.250B
6.14%
0.99×
Operating expenses
¥285.6M
5.79%
0.96×
Property and equipment
14.29%