0.312
Revenue¥B
1.133
1.137
1.171
1.172
1.201
1.206
1.192
1.183
1.193
1.171
0.331
(0.51%)
0.62%
47
17.84
Revenue growth%
16.91
17.56
16.67
17.76
18.76
18.11
19.07
18.10
18.37
18.28
22.26
18.28
18.10
55
5.04
Gross margin%
6.75
9.67
7.12
6.10
4.34
1.72
3.05
5.05
5.66
4.13
7.34
4.13
5.35
44
4.07
Operating margin%
26.10
24.89
22.47
25.15
23.06
24.57
24.19
25.20
22.78
23.08
8.64
24.19
24.38
45
20.57
Net margin%
27.47
27.30
30.14
32.07
31.79
30.80
33.40
32.73
35.66
33.31
29.96
33.31
31.93
39
10.96
P/E ratio (avg)x
20.40
21.64
24.94
24.79
27.22
29.10
29.37
31.55
30.57
32.57
26.60
30.57
28.16
82
28.48
EV/EBITx
19.75
20.77
19.87
19.39
20.51
19.02
18.32
20.75
20.37
18.95
33.15
19.02
19.81
85
19.47
FCF yield (avg)%
19.82
18.78
21.39
23.23
21.03
19.23
21.57
18.98
18.79
18.62
29.04
18.98
19.53
88
25.17
FCF margin%
6.54
6.25
3.29
6.12
3.83
1.66
0.40
0.40
0.89
0.40
24.13
0.40
2.48
86
0.800
FCF / Net incomex
0.678
0.784
0.872
0.901
1.032
1.096
1.072
0.999
0.997
1.040
0.990
1.040
0.998
86
3.62
ROIC%
18.56
16.86
18.06
20.72
21.11
21.41
23.14
20.54
19.53
21.40
23.37
21.40
20.63
87
19.55
Return on equity%
8.64
7.77
9.07
7.76
8.50
10.87
13.83
12.32
9.84
7.97
8.15
10.87
8.85
32
4.76
Return on assets%
12.77
12.68
13.56
11.79
11.26
14.16
13.05
15.22
17.38
15.63
25.82
15.22
13.30
51
51.29
EPS¥
147.39
155.03
157.41
172.51
199.25
200.19
220.69
230.87
228.93
229.72
55.35
2.89%
5.95%
—
26.19
EPS growth%
21.85
21.84
23.94
21.18
20.29
19.55
16.80
19.70
20.64
20.27
12.66
19.70
20.47
35
76.85
Bookvalue per sh¥
108.84
114.97
97.83
105.24
104.40
94.94
89.89
76.49
69.83
58.98
134.35
(10.79%)
(6.13%)
—
97.57
FCF per share¥
31.62
33.62
30.63
29.81
28.82
28.24
29.21
27.49
26.56
28.56
51.70
(0.19%)
(0.07%)
—
116.64
Dividend per sh¥
25.65
27.09
24.77
24.19
22.98
23.29
23.65
24.24
24.41
21.46
19.34
(1.36%)
(2.55%)
—
29.34
Div yield (avg)%
11.99
11.28
10.75
8.77
10.79
9.19
8.75
5.88
4.39
5.04
6.60
5.88
8.98
12
16.76
Payout ratio%
25.37
25.70
23.21
24.76
24.84
23.08
25.40
28.13
30.05
32.65
21.58
28.13
25.38
48
2.595
Shares (diluted)M
4.560
4.416
4.679
4.365
4.617
4.825
4.748
5.514
5.894
6.140
2.640
5.87%
4.02%
35
19.70
Buyback yield%
26.42
29.32
27.69
28.56
25.79
24.82
23.14
25.96
28.47
27.87
5.94
25.96
27.06
80
0.689
D/E ratiox
0.999
1.125
1.141
1.196
1.104
1.184
1.218
1.301
1.440
1.379
1.382
1.301
1.190
29
335.8
Enterprise value¥M
83.03
78.17
72.37
67.75
69.15
69.60
65.81
66.60
71.01
73.56
947.4
1.24%
(1.29%)
60
709.8
LT debt¥M
488.3
500.5
487.1
517.5
529.2
556.7
574.2
667.6
762.0
764.2
703.5
7.62%
5.54%
23
Revenue
¥1.171B
0.62%
1.00×
Cost of revenue
¥586.0M
0.72%
1.01×
Operating expenses
¥260.0M
0.28%
0.97×
Property and equipment
16.26%