1.667
Revenue¥B
2.980
2.924
2.973
3.032
3.118
3.130
3.130
3.140
3.085
1.736
1.911
0.35%
0.54%
44
27.15
Revenue growth%
12.61
14.51
16.75
15.37
16.32
18.58
19.81
16.94
17.99
25.21
17.14
17.99
16.53
61
28.95
Gross margin%
17.31
16.05
15.11
12.73
12.40
11.58
13.40
13.59
13.15
24.87
4.72
13.15
13.49
36
25.94
Operating margin%
12.46
10.55
8.86
8.19
7.32
4.75
5.35
2.73
2.12
6.27
12.36
4.75
7.76
31
17.03
Net margin%
15.39
17.20
14.42
15.83
17.72
16.79
17.45
19.77
20.38
2.08
15.15
17.72
17.00
65
27.31
P/E ratio (avg)x
35.38
39.77
37.22
42.96
41.98
40.33
41.18
40.03
43.01
11.78
21.01
41.18
40.18
42
9.772
EV/EBITx
24.35
22.43
20.49
21.65
21.59
24.82
27.80
26.44
24.19
33.77
24.29
24.82
24.03
92
2.32
FCF yield (avg)%
11.08
8.22
5.48
7.50
5.33
6.49
6.27
8.57
6.27
9.56
16.49
6.27
6.99
74
15.75
FCF margin%
3.53
5.13
2.85
1.00
0.40
0.40
0.40
1.41
0.40
16.94
9.64
0.40
1.20
72
0.747
FCF / Net incomex
0.829
0.754
0.780
0.842
0.800
0.789
0.692
0.685
0.613
0.900
1.229
0.692
0.778
17
10.32
ROIC%
22.99
24.71
24.05
22.81
20.49
19.68
17.57
18.15
16.48
18.65
24.84
18.15
21.65
39
7.12
Return on equity%
19.55
19.92
17.26
16.89
18.19
17.15
15.43
18.11
20.31
3.99
3.83
18.11
18.15
77
5.02
Return on assets%
20.38
21.89
19.98
20.92
19.53
22.20
22.52
24.83
26.80
14.79
18.91
22.52
21.41
19
76.30
EPS¥
107.59
118.81
109.62
104.66
92.70
93.36
87.65
91.75
96.86
84.88
80.69
(1.54%)
(1.14%)
—
18.25
EPS growth%
7.09
5.73
5.17
6.23
8.77
9.63
12.34
10.05
8.08
14.59
28.84
9.63
7.59
83
95.42
Bookvalue per sh¥
72.50
64.08
66.32
62.16
55.50
56.84
53.85
51.62
49.84
93.35
42.68
(4.32%)
(4.60%)
—
76.99
FCF per share¥
88.55
87.53
85.92
89.34
88.30
85.16
78.09
67.55
65.73
55.93
104.05
(5.95%)
(2.32%)
—
22.68
Dividend per sh¥
114.28
117.32
128.27
120.54
110.80
105.28
115.38
104.48
107.60
72.26
33.34
(2.25%)
(0.64%)
—
27.75
Div yield (avg)%
31.31
33.05
35.59
33.29
34.05
33.37
34.25
34.31
32.89
3.54
25.02
34.05
33.33
40
10.23
Payout ratio%
28.39
25.79
27.32
26.47
24.96
23.86
24.37
23.42
25.66
8.73
8.80
24.37
25.72
88
12.48
Shares (diluted)M
18.56
17.37
17.05
17.37
17.12
18.65
18.72
21.66
23.81
13.00
13.23
6.51%
3.40%
62
6.99
Buyback yield%
9.18
11.99
11.47
12.12
12.70
15.01
12.52
10.96
11.36
17.24
27.54
12.52
11.73
82
0.757
D/E ratiox
0.680
0.780
0.755
0.802
0.794
0.804
0.771
0.834
0.940
1.209
0.491
0.804
0.787
55
1.282
Enterprise value¥B
0.684
0.650
0.594
0.593
0.536
0.601
0.614
0.578
0.623
1.493
2.513
1.00%
0.25%
6
0.402
LT debt¥B
1.266
1.426
1.559
1.809
1.784
1.967
2.113
2.187
2.543
0.551
0.384
7.05%
7.34%
88
Revenue
¥3.085B
0.54%
1.00×
Cost of revenue
¥1.385B
0.53%
1.00×
Operating expenses
¥695.1M
1.25%
1.07×
Goodwill & intangibles
17.41%
Property and equipment
16.35%