0.091
Revenue¥B
0.604
0.654
0.692
0.750
0.815
0.885
0.975
1.058
1.119
1.196
0.097
7.97%
8.09%
38
5.32
Revenue growth%
2.22
2.36
1.46
1.87
2.99
2.77
4.92
4.10
6.87
6.44
6.31
4.92
2.88
67
28.90
Gross margin%
0.40
0.40
1.01
2.45
0.40
0.40
1.24
0.55
0.40
2.58
19.25
0.55
0.47
59
14.62
Operating margin%
5.26
3.56
0.74
1.38
1.49
0.62
0.40
0.40
1.66
1.25
6.29
0.62
1.31
8
18.49
Net margin%
23.38
25.41
25.41
27.06
26.79
25.12
27.38
29.91
28.29
25.34
2.01
27.38
26.10
38
34.09
P/E ratio (avg)x
9.591
8.583
9.550
10.60
10.70
11.88
13.45
12.97
12.89
13.83
36.53
12.97
11.29
16
14.33
EV/EBITx
27.21
24.99
24.10
24.72
27.22
29.33
27.70
31.51
29.86
33.43
30.24
29.86
27.46
37
21.94
FCF yield (avg)%
0.40
0.40
3.35
5.95
6.55
3.60
0.73
0.40
1.68
0.46
29.60
0.73
1.20
15
29.92
FCF margin%
27.99
29.81
27.81
27.00
29.69
30.05
32.55
35.43
33.97
34.43
29.58
33.97
29.93
9
1.459
FCF / Net incomex
0.368
0.367
0.369
0.424
0.459
0.468
0.494
0.581
0.574
0.555
0.510
0.555
0.463
93
25.09
ROIC%
19.30
18.95
21.11
20.94
19.88
22.10
22.93
21.04
23.30
25.14
13.99
22.93
21.07
89
23.97
Return on equity%
29.29
31.16
29.37
32.17
29.94
27.85
28.53
27.81
28.59
26.45
27.58
27.85
28.94
51
21.28
Return on assets%
12.28
14.36
12.02
9.21
7.07
9.39
8.01
5.94
3.21
3.05
23.65
5.94
8.61
50
79.47
EPS¥
70.52
71.38
76.05
81.92
89.36
97.07
103.71
110.89
119.73
111.59
81.69
4.54%
5.11%
—
11.35
EPS growth%
11.53
13.04
12.86
11.62
13.55
11.09
12.78
11.61
14.30
13.60
13.13
12.78
12.82
10
24.54
Bookvalue per sh¥
56.31
60.94
52.10
51.06
55.57
50.75
43.41
42.71
43.08
43.70
76.51
(4.69%)
(3.18%)
—
159.45
FCF per share¥
46.62
44.29
48.31
52.21
57.42
53.96
58.13
53.46
49.93
44.74
87.48
(4.87%)
(0.05%)
—
74.45
Dividend per sh¥
84.82
90.71
87.76
91.28
88.62
93.35
99.27
88.26
81.90
86.01
139.92
(0.59%)
(0.22%)
—
7.82
Div yield (avg)%
28.57
25.74
28.05
30.59
27.79
29.14
28.03
25.10
24.00
23.89
2.94
25.10
27.91
40
3.97
Payout ratio%
10.85
13.23
15.91
15.96
18.71
17.71
17.18
18.32
17.65
16.41
16.26
17.65
16.80
83
10.37
Shares (diluted)M
10.31
9.407
9.269
8.500
8.209
7.772
7.340
7.938
7.985
8.659
10.59
1.07%
(2.20%)
8
11.65
Buyback yield%
27.20
27.81
26.98
25.40
28.32
31.00
31.00
33.13
31.70
31.90
27.57
31.70
29.66
35
0.786
D/E ratiox
0.620
0.688
0.685
0.665
0.707
0.698
0.752
0.761
0.788
0.824
0.594
0.761
0.703
87
516.9
Enterprise value¥M
727.5
644.0
631.3
567.9
548.9
563.9
586.0
520.4
483.3
478.9
121.3
(2.69%)
(5.23%)
73
0.514
LT debt¥B
1.497
1.485
1.532
1.454
1.605
1.691
1.736
1.663
1.747
1.632
1.295
0.34%
0.86%
90
Revenue
¥1.196B
8.09%
1.00×
Cost of revenue
¥614.3M
8.05%
1.00×
Operating expenses
¥213.4M
8.67%
1.05×
Property and equipment
19.22%
Goodwill & intangibles
16.99%