0.440
Revenue¥B
1.132
1.158
1.186
1.181
1.205
1.190
1.183
1.199
1.230
1.247
0.476
0.70%
0.87%
89
4.64
Revenue growth%
19.74
18.82
17.76
15.58
13.92
13.46
16.45
15.28
16.99
16.37
5.70
16.37
16.41
11
7.34
Gross margin%
15.98
13.33
12.14
9.56
8.45
5.98
6.90
9.56
7.08
5.09
29.09
6.90
9.00
5
24.09
Operating margin%
4.07
5.92
5.69
7.98
6.14
8.47
5.54
3.70
6.51
5.57
10.74
5.57
5.81
80
24.42
Net margin%
1.26
3.59
2.93
5.92
5.85
6.02
3.04
5.13
4.05
4.66
22.84
4.66
4.35
20
21.18
P/E ratio (avg)x
20.83
20.38
19.57
20.92
20.46
19.80
20.48
19.19
19.47
20.99
34.32
19.80
20.42
72
10.92
EV/EBITx
6.309
6.416
6.699
6.985
7.123
6.409
6.531
7.173
7.940
8.689
12.96
7.173
6.842
10
23.72
FCF yield (avg)%
10.64
9.34
7.68
6.77
6.52
7.02
5.83
6.07
6.36
4.18
20.00
6.07
6.64
85
27.61
FCF margin%
21.19
21.15
22.91
24.32
27.12
27.80
25.69
26.99
25.50
22.52
12.44
25.69
24.91
19
0.200
FCF / Net incomex
0.711
0.736
0.773
0.843
0.963
0.970
0.941
1.095
1.216
1.399
1.241
1.095
0.952
80
17.21
ROIC%
21.52
21.14
23.92
24.19
25.65
25.18
23.90
21.36
24.32
23.24
2.74
23.90
23.91
47
6.35
Return on equity%
11.42
12.46
9.67
7.23
7.83
10.13
11.45
8.75
11.37
9.06
4.70
10.13
9.90
54
24.55
Return on assets%
5.07
4.76
5.96
5.25
2.64
3.23
1.59
3.89
2.67
4.62
24.26
3.23
4.26
79
35.12
EPS¥
31.42
32.63
35.73
39.33
38.72
41.57
41.49
45.55
50.00
48.61
39.12
4.65%
5.31%
—
21.18
EPS growth%
2.26
5.18
5.32
3.00
3.47
2.45
0.46
2.01
3.47
2.68
15.94
2.45
2.84
37
17.73
Bookvalue per sh¥
42.21
48.95
50.35
50.76
54.93
64.54
76.37
75.99
88.99
92.02
15.94
10.87%
9.99%
—
14.09
FCF per share¥
31.08
33.55
36.64
37.42
42.32
48.48
49.29
52.73
60.39
61.10
7.60
7.62%
7.41%
—
23.27
Dividend per sh¥
13.11
13.20
13.69
13.31
14.62
13.79
15.21
16.33
17.40
20.39
11.52
6.88%
5.00%
—
19.74
Div yield (avg)%
19.63
22.22
24.70
26.64
29.28
27.26
29.55
32.44
34.24
32.99
24.56
32.44
28.27
75
4.98
Payout ratio%
16.97
18.54
17.74
15.98
17.23
15.71
14.41
14.14
12.55
12.87
15.45
14.14
15.85
58
20.62
Shares (diluted)M
27.17
29.68
30.16
33.48
35.84
43.12
47.97
52.54
60.58
59.35
20.72
10.62%
8.03%
56
12.38
Buyback yield%
15.34
16.69
16.89
18.30
18.12
18.70
16.58
15.19
17.09
19.27
6.95
17.09
16.99
89
0.516
D/E ratiox
2.057
2.302
2.304
2.283
2.609
3.071
3.609
4.121
4.512
4.542
0.713
4.121
2.840
44
0.454
Enterprise value¥B
1.603
1.772
1.927
1.859
2.047
2.083
2.085
2.141
2.082
2.455
0.429
3.70%
6.21%
32
1,002
LT debt¥M
534.1
556.7
482.9
486.1
494.8
501.3
431.8
426.4
365.4
316.9
404.5
(8.53%)
(5.77%)
15
Revenue
¥1.247B
0.87%
1.00×
Cost of revenue
¥691.7M
0.63%
0.98×
Operating expenses
¥246.6M
1.51%
1.07×
Property and equipment
24.89%