0.626
Revenue¥B
1.255
1.375
1.477
1.569
1.662
1.768
1.896
2.041
2.223
0.685
0.761
7.21%
7.64%
84
5.19
Revenue growth%
2.75
0.40
0.40
1.67
3.24
1.05
0.40
0.40
0.40
14.80
16.28
0.40
0.72
56
10.98
Gross margin%
1.50
1.24
0.40
0.40
1.39
3.77
1.01
2.55
0.40
6.01
13.11
1.39
1.13
89
16.21
Operating margin%
14.40
16.48
18.37
21.30
23.51
23.28
23.17
22.13
19.19
20.23
29.06
23.17
20.24
37
10.73
Net margin%
30.79
33.08
33.55
35.61
38.57
38.76
40.62
41.91
42.08
15.42
2.53
40.62
37.09
56
21.22
P/E ratio (avg)x
17.25
17.87
20.28
20.38
19.31
18.45
17.70
18.91
17.88
20.45
11.57
18.45
18.16
81
22.40
EV/EBITx
17.16
19.31
21.72
23.39
23.22
25.22
23.91
22.90
24.75
27.06
22.67
23.91
23.06
13
20.09
FCF yield (avg)%
9.07
10.79
10.69
9.23
11.97
11.62
9.96
9.23
9.35
16.71
25.43
9.96
9.66
83
20.29
FCF margin%
12.00
11.48
10.09
11.89
11.06
12.35
12.81
12.07
12.47
22.13
13.11
12.35
12.03
25
1.057
FCF / Net incomex
1.001
1.126
1.011
0.943
1.031
1.162
1.190
1.271
1.418
0.160
0.657
1.190
1.079
59
24.07
ROIC%
0.40
2.62
3.39
2.58
2.45
1.22
0.40
2.28
0.62
2.16
29.11
1.22
1.75
70
9.44
Return on equity%
4.77
6.49
4.73
7.19
7.48
8.08
8.18
5.86
7.54
24.89
11.99
7.54
6.84
90
6.84
Return on assets%
0.41
0.40
1.10
1.87
4.42
4.48
2.25
3.29
2.41
12.69
17.48
3.29
2.33
47
125.04
EPS¥
97.16
99.14
97.17
96.29
106.14
103.24
106.63
120.41
118.54
131.73
132.26
4.24%
2.55%
—
5.09
EPS growth%
11.26
13.63
14.40
11.55
9.15
11.77
14.50
15.36
16.16
14.69
12.09
14.50
12.70
11
28.22
Bookvalue per sh¥
53.34
57.97
66.89
75.46
75.39
75.59
84.74
89.73
90.85
128.09
42.76
3.78%
6.83%
—
20.48
FCF per share¥
208.85
234.14
266.09
304.00
327.30
336.88
353.23
372.62
403.84
130.49
143.95
5.84%
8.83%
—
91.04
Dividend per sh¥
68.28
68.15
67.57
68.17
66.00
68.70
67.49
69.31
64.76
111.06
98.73
(1.02%)
(1.69%)
—
11.38
Div yield (avg)%
5.80
6.37
7.79
5.94
3.98
4.18
1.88
2.61
4.94
7.83
10.37
3.98
4.73
35
24.06
Payout ratio%
12.00
14.47
15.97
13.95
12.72
14.29
12.28
12.87
12.37
6.69
13.33
12.72
12.85
33
9.233
Shares (diluted)M
13.77
12.38
12.19
13.81
12.84
12.81
13.05
12.61
14.15
9.031
9.245
0.48%
1.67%
32
6.50
Buyback yield%
20.50
18.82
17.70
17.54
15.00
12.22
9.81
8.00
10.21
12.64
21.90
10.21
16.27
31
0.852
D/E ratiox
0.796
0.890
0.859
0.836
0.876
0.817
0.861
0.931
1.033
0.922
0.355
0.876
0.860
36
0.218
Enterprise value¥B
0.820
0.929
0.860
0.916
0.942
1.046
1.192
1.185
1.102
1.484
1.813
3.76%
5.04%
13
0.880
LT debt¥B
1.024
1.055
1.061
1.057
1.158
1.328
1.326
1.514
1.749
1.607
1.908
10.60%
7.65%
73
Revenue
¥2.223B
7.64%
1.00×
Cost of revenue
¥966.5M
7.91%
1.03×
Operating expenses
¥489.9M
7.35%
0.97×
Property and equipment
19.81%
Goodwill & intangibles
15.49%