0.925
Revenue¥B
0.846
0.917
0.980
1.066
1.130
1.197
1.298
1.438
1.549
1.666
0.968
8.07%
7.73%
83
11.37
Revenue growth%
13.11
12.08
9.96
11.79
8.83
7.88
5.49
6.97
4.19
7.08
2.66
6.97
8.36
57
11.58
Gross margin%
14.21
12.99
10.97
12.29
14.86
12.00
12.29
11.15
8.44
7.23
22.03
11.15
12.14
61
6.13
Operating margin%
20.67
18.45
20.85
20.62
22.08
25.03
24.48
24.17
23.97
24.39
16.57
24.39
23.03
26
9.95
Net margin%
11.06
8.39
8.11
6.05
6.69
5.06
4.40
2.43
0.63
2.16
14.99
2.43
5.55
93
32.41
P/E ratio (avg)x
11.80
12.37
13.58
15.72
16.92
19.22
18.97
20.54
20.59
20.19
17.63
20.19
17.94
15
11.24
EV/EBITx
4.804
5.228
5.774
5.609
5.948
6.644
6.393
6.567
6.605
6.084
20.70
6.567
6.016
88
12.97
FCF yield (avg)%
18.81
19.41
16.57
15.62
17.19
17.47
18.64
19.43
19.71
18.74
20.30
18.74
18.69
75
28.64
FCF margin%
10.76
10.25
8.33
5.58
5.27
2.73
2.46
3.55
4.41
2.19
12.88
2.73
4.84
70
0.622
FCF / Net incomex
0.829
0.827
0.833
0.818
0.904
0.869
0.989
1.155
1.131
1.141
0.449
1.131
0.886
54
16.60
ROIC%
0.55
2.21
2.47
3.15
2.48
1.75
2.29
0.72
0.40
0.40
12.81
0.72
1.98
71
27.74
Return on equity%
7.10
9.23
11.99
9.33
10.49
11.30
9.26
8.11
10.57
9.54
2.63
9.54
9.44
84
16.23
Return on assets%
5.59
3.19
1.50
0.40
1.59
2.94
0.40
0.42
0.40
0.40
13.60
0.40
0.96
11
5.53
EPS¥
10.14
11.46
12.15
13.42
13.56
13.14
14.95
13.60
13.74
13.89
6.16
0.47%
2.33%
—
27.44
EPS growth%
15.60
18.28
20.41
20.50
20.31
17.59
18.82
20.28
18.39
20.26
15.49
18.82
19.54
45
3.63
Bookvalue per sh¥
9.05
10.35
10.41
9.59
10.78
11.28
12.11
11.95
12.43
14.09
17.63
5.51%
4.71%
—
19.86
FCF per share¥
16.15
16.18
17.64
18.15
18.30
18.31
17.63
15.86
17.74
16.79
12.73
(1.70%)
(0.66%)
—
10.09
Dividend per sh¥
20.81
21.25
23.81
24.03
24.37
25.82
28.64
31.60
29.94
30.15
8.73
4.35%
4.42%
—
15.18
Div yield (avg)%
12.52
13.99
11.20
9.95
11.73
13.53
10.62
13.10
11.71
9.58
3.71
11.71
11.72
13
11.12
Payout ratio%
8.38
6.84
8.72
6.66
5.65
3.28
3.10
2.48
2.03
0.40
12.66
2.48
4.46
40
45.65
Shares (diluted)M
41.76
37.65
35.20
32.85
30.32
29.15
27.99
29.81
33.71
34.81
45.48
2.80%
(1.95%)
24
21.94
Buyback yield%
0.47
0.40
1.01
0.40
0.40
0.40
0.40
0.40
1.03
2.16
4.50
0.40
0.40
37
1.182
D/E ratiox
0.528
0.499
0.528
0.590
0.641
0.705
0.667
0.615
0.600
0.639
1.448
0.639
0.608
93
1.128
Enterprise value¥B
1.001
0.992
0.966
1.008
1.047
1.165
1.307
1.287
1.272
1.214
0.769
2.99%
2.73%
42
0.900
LT debt¥B
1.275
1.414
1.523
1.484
1.493
1.652
1.682
1.864
1.794
1.803
0.960
3.85%
3.05%
22
Revenue
¥1.666B
7.73%
1.00×
Cost of revenue
¥1.082B
7.54%
0.98×
Operating expenses
¥214.7M
8.23%
1.05×
Property and equipment
18.12%