1.549
Revenue¥B
1.932
1.932
1.899
1.927
1.906
1.864
1.895
1.864
1.823
1.827
1.638
(0.85%)
(0.35%)
90
15.78
Revenue growth%
25.25
24.66
26.43
25.68
23.69
22.38
19.42
20.43
22.54
24.37
29.73
22.38
24.03
55
25.74
Gross margin%
28.89
30.52
30.84
31.50
33.02
35.73
33.21
30.34
31.25
29.40
25.05
31.25
31.04
20
27.55
Operating margin%
22.39
21.54
18.77
19.19
18.54
16.91
15.57
18.21
15.94
16.30
10.17
16.30
18.38
47
22.55
Net margin%
25.08
27.51
30.06
31.37
32.70
29.80
31.11
28.32
28.87
27.93
27.76
28.87
29.33
8
27.70
P/E ratio (avg)x
48.13
53.69
60.36
61.48
58.74
52.37
51.04
54.01
48.00
49.83
14.77
51.04
53.03
88
28.92
EV/EBITx
11.85
10.88
10.07
9.532
8.721
7.904
7.597
7.938
7.464
7.593
33.11
7.597
8.330
65
3.07
FCF yield (avg)%
28.02
26.66
25.94
26.85
27.89
27.87
27.98
29.36
28.07
25.23
20.49
27.98
27.88
50
24.03
FCF margin%
6.64
6.15
6.61
3.81
3.09
3.98
3.78
2.06
0.40
2.06
2.63
2.06
3.79
5
0.754
FCF / Net incomex
1.126
1.168
1.269
1.204
1.317
1.193
1.141
1.043
1.087
1.098
0.344
1.098
1.154
32
29.34
ROIC%
31.45
29.26
32.02
34.22
37.15
36.80
38.51
38.36
39.34
41.17
22.21
38.51
36.98
55
20.73
Return on equity%
19.22
20.07
20.89
19.70
21.20
22.86
21.83
19.97
19.92
20.08
5.53
20.08
20.07
67
11.30
Return on assets%
22.06
20.38
19.07
21.95
19.76
19.78
19.34
18.35
18.56
16.05
29.07
18.56
19.55
30
43.20
EPS¥
62.57
57.01
53.31
46.01
43.83
44.56
44.48
40.11
40.59
35.04
44.38
(4.38%)
(5.18%)
—
13.96
EPS growth%
5.99
6.88
5.37
5.00
4.08
2.93
1.15
0.53
0.40
0.40
27.84
0.53
3.50
14
34.41
Bookvalue per sh¥
48.36
54.71
63.69
70.08
73.97
76.49
76.78
83.01
99.97
96.87
47.59
5.54%
9.12%
—
47.67
FCF per share¥
51.22
46.32
42.10
44.77
44.86
39.95
42.42
46.10
43.52
38.98
61.72
(2.77%)
(3.89%)
—
57.04
Dividend per sh¥
38.30
43.25
48.10
44.19
47.27
44.02
40.30
43.36
46.31
42.38
60.50
(2.16%)
0.21%
—
16.39
Div yield (avg)%
25.10
23.06
20.41
17.61
18.55
15.56
16.31
15.85
16.63
14.33
5.09
15.85
17.12
75
27.88
Payout ratio%
0.40
2.27
0.47
0.40
0.40
0.40
0.40
0.63
0.62
0.43
3.24
0.43
0.42
23
7.632
Shares (diluted)M
6.306
6.704
5.662
5.996
6.252
5.802
6.223
6.730
6.303
5.767
7.591
(1.60%)
(2.05%)
39
6.65
Buyback yield%
22.61
21.20
22.44
25.05
25.48
28.11
27.52
25.38
28.12
30.79
23.50
28.11
25.43
16
0.587
D/E ratiox
1.645
1.749
1.808
1.560
1.590
1.656
1.774
1.734
1.691
1.728
0.838
1.728
1.709
19
1.222
Enterprise value¥B
1.125
1.253
1.233
1.276
1.392
1.561
1.569
1.780
2.056
2.039
1.093
7.94%
8.06%
63
1.221
LT debt¥B
0.764
0.805
0.839
0.838
0.807
0.815
0.719
0.795
0.883
0.921
1.419
2.69%
0.90%
53
Revenue
¥1.827B
(0.35%)
1.00×
Cost of revenue
¥1.060B
(0.31%)
1.00×
Operating expenses
¥395.9M
(0.61%)
0.97×
Property and equipment
14.56%