0.969
Revenue¥B
2.222
2.322
2.451
2.561
2.797
3.023
3.297
3.444
3.731
3.994
1.018
7.38%
6.55%
15
7.71
Revenue growth%
18.60
19.43
21.46
19.30
22.00
22.65
20.74
22.37
25.33
25.33
3.53
22.65
21.73
29
3.13
Gross margin%
19.96
19.19
16.30
15.13
16.21
18.66
19.30
16.77
15.50
13.16
5.07
16.77
16.54
66
8.04
Operating margin%
3.69
2.87
0.87
1.79
3.89
5.80
3.02
1.70
3.24
0.50
2.47
3.02
2.94
13
22.05
Net margin%
13.93
15.49
17.35
18.27
17.44
19.05
19.02
17.53
19.49
17.05
2.37
19.02
17.48
94
34.92
P/E ratio (avg)x
32.37
29.18
31.69
31.73
27.78
25.35
27.92
26.96
26.72
27.69
17.80
26.96
27.85
94
27.64
EV/EBITx
18.17
17.58
17.03
18.15
20.12
17.95
18.50
17.63
17.92
19.81
10.08
17.95
18.05
20
2.65
FCF yield (avg)%
1.88
2.56
1.84
1.34
0.40
0.40
0.46
0.40
3.12
0.47
9.16
0.46
0.91
14
21.92
FCF margin%
29.30
31.84
33.37
35.36
34.70
36.23
36.56
37.14
35.46
37.92
5.27
36.56
35.41
43
0.733
FCF / Net incomex
1.773
1.918
1.788
1.802
1.947
2.002
2.012
2.036
2.021
1.980
1.084
2.012
1.964
37
4.92
ROIC%
12.85
14.98
14.49
17.22
19.75
19.34
19.43
21.66
20.19
19.11
9.09
19.43
19.23
25
16.47
Return on equity%
2.33
1.82
1.28
0.40
0.40
0.40
1.49
0.40
0.40
0.40
23.96
0.40
0.40
41
19.07
Return on assets%
2.69
3.61
5.58
3.20
1.55
1.63
1.90
1.87
0.72
0.40
25.65
1.63
1.88
86
95.43
EPS¥
58.69
62.29
64.75
63.34
65.89
59.92
57.37
59.41
51.39
47.33
105.22
(6.40%)
(1.60%)
—
21.31
EPS growth%
4.81
3.46
2.44
4.10
2.32
0.40
0.40
1.65
4.00
2.20
6.16
1.65
2.38
89
35.22
Bookvalue per sh¥
51.96
49.22
46.16
43.65
42.27
42.58
40.70
42.01
40.48
39.07
47.39
(1.56%)
(1.65%)
—
99.46
FCF per share¥
37.11
33.85
31.96
28.90
29.46
31.31
28.43
29.29
30.92
29.18
64.60
(0.19%)
(3.90%)
—
29.27
Dividend per sh¥
50.22
50.20
51.96
55.64
52.60
52.37
57.80
64.42
66.99
67.88
36.64
5.23%
3.45%
—
19.22
Div yield (avg)%
27.82
28.40
28.42
27.95
27.70
27.98
27.64
25.21
26.69
24.69
17.46
26.69
27.76
76
19.55
Payout ratio%
0.40
0.40
1.52
0.72
3.44
1.52
2.00
0.40
0.40
0.40
13.54
0.40
0.56
63
20.89
Shares (diluted)M
16.65
15.14
13.47
14.13
12.47
11.36
9.994
10.55
9.366
9.570
20.91
(5.15%)
(4.81%)
14
18.06
Buyback yield%
21.92
21.58
21.07
21.72
24.04
22.18
23.59
23.11
21.24
21.40
20.41
22.18
21.82
56
1.236
D/E ratiox
2.297
2.461
2.847
2.953
3.319
3.350
3.734
4.171
4.667
5.537
0.743
4.171
3.335
57
2.894
Enterprise value¥B
1.487
1.732
1.898
2.216
2.288
2.591
2.713
2.651
2.633
2.979
3.967
5.42%
8.08%
55
4.229
LT debt¥B
1.923
2.252
2.633
2.930
3.271
3.813
3.661
3.804
4.272
4.550
2.023
6.82%
8.83%
28
Revenue
¥3.994B
6.55%
1.00×
Cost of revenue
¥2.604B
6.57%
1.00×
Operating expenses
¥497.3M
5.69%
0.92×
Property and equipment
18.41%