1.561
Revenue¥B
1.385
1.404
1.440
1.501
1.572
1.633
1.647
1.702
1.729
1.791
1.739
2.64%
3.06%
52
28.48
Revenue growth%
2.63
1.06
3.40
1.07
3.74
5.36
5.56
4.66
2.47
3.34
2.67
4.66
3.37
45
19.49
Gross margin%
1.10
2.78
0.40
0.40
0.40
0.40
0.40
0.66
0.40
2.28
27.77
0.40
0.40
93
28.75
Operating margin%
9.75
12.62
12.00
11.67
10.22
10.80
9.10
9.71
9.10
10.46
24.35
9.71
10.34
48
22.15
Net margin%
28.48
26.05
28.10
29.59
27.65
30.17
32.11
33.85
33.88
35.43
19.90
33.85
29.88
64
29.82
P/E ratio (avg)x
12.90
12.87
15.32
16.08
16.42
19.36
21.59
21.46
23.99
25.85
32.48
21.59
17.89
66
37.09
EV/EBITx
26.03
24.26
27.81
27.28
27.34
31.25
35.20
40.06
42.30
47.50
15.62
40.06
29.53
23
21.20
FCF yield (avg)%
27.57
29.11
26.39
27.56
27.70
28.09
27.80
29.52
30.43
30.59
17.94
29.52
27.95
58
6.60
FCF margin%
14.96
17.74
15.71
13.55
10.93
11.79
10.16
9.17
10.70
9.20
12.01
10.16
11.36
92
1.673
FCF / Net incomex
1.014
1.054
1.164
1.272
1.437
1.449
1.696
1.707
2.064
2.478
1.094
1.707
1.443
8
5.88
ROIC%
8.64
6.90
7.59
5.97
6.81
5.76
3.64
1.98
0.41
3.04
28.47
3.04
5.87
73
5.96
Return on equity%
11.72
11.46
13.87
13.28
13.34
14.40
13.75
16.58
14.51
14.37
29.38
14.40
13.81
92
5.98
Return on assets%
11.51
14.03
15.09
17.99
17.28
16.75
15.73
16.46
13.66
13.69
2.38
15.73
15.41
72
62.95
EPS¥
50.78
54.58
53.73
57.69
52.77
52.74
47.82
48.97
48.46
47.18
69.72
(2.21%)
(1.71%)
—
11.32
EPS growth%
17.63
14.84
17.52
16.06
17.51
17.11
19.92
22.54
21.05
21.22
4.47
21.05
17.57
33
26.38
Bookvalue per sh¥
39.35
37.86
40.28
41.90
41.50
41.42
43.22
43.03
47.90
52.02
23.38
4.62%
3.66%
—
56.15
FCF per share¥
64.32
65.86
65.94
69.60
68.57
69.41
70.25
67.24
65.99
72.24
78.94
1.05%
2.72%
—
51.26
Dividend per sh¥
106.71
106.30
127.02
135.39
146.32
169.29
184.46
206.81
237.17
263.68
85.48
12.50%
10.06%
—
17.81
Div yield (avg)%
36.52
35.17
33.55
33.41
32.06
34.59
32.10
30.85
32.14
31.30
19.25
32.10
32.78
6
20.80
Payout ratio%
6.31
4.55
6.44
6.10
4.65
1.71
0.40
3.15
3.11
1.66
15.70
1.71
3.85
26
16.76
Shares (diluted)M
18.06
17.68
16.26
15.13
16.66
17.53
17.27
19.19
18.24
17.57
16.32
1.07%
(0.67%)
65
8.84
Buyback yield%
26.31
23.91
21.91
19.18
19.93
18.44
21.11
19.67
18.60
16.73
13.96
18.60
19.80
78
1.777
D/E ratiox
1.667
1.741
1.818
1.951
2.086
2.024
1.969
1.920
1.706
1.545
1.700
1.920
1.869
27
1.103
Enterprise value¥B
0.472
0.413
0.388
0.384
0.381
0.344
0.335
0.289
0.279
0.295
1.869
(4.97%)
(4.50%)
56
1.266
LT debt¥B
2.318
2.734
2.619
2.684
3.099
3.565
3.779
3.697
3.901
3.734
1.617
3.80%
6.49%
74
Revenue
¥1.791B
3.06%
1.00×
Cost of revenue
¥929.1M
2.59%
0.96×
Operating expenses
¥249.6M
4.46%
1.14×
Goodwill & intangibles
20.38%
Property and equipment
15.13%