0.355
Revenue¥B
0.847
0.862
0.897
0.929
0.956
0.985
1.041
1.055
1.068
1.125
0.368
3.29%
3.19%
62
16.90
Revenue growth%
12.94
14.04
14.65
15.66
15.55
14.06
12.45
15.37
15.94
15.28
8.42
15.28
14.96
88
23.49
Gross margin%
6.32
3.53
1.73
0.79
3.23
6.22
3.22
0.84
0.92
1.46
10.56
1.46
2.47
43
24.80
Operating margin%
30.99
29.91
27.94
25.64
27.02
28.72
26.16
25.84
25.01
26.49
6.14
26.16
26.76
11
19.70
Net margin%
8.41
6.24
7.29
5.80
7.99
9.81
11.05
9.32
10.05
8.91
21.67
9.81
8.66
62
23.68
P/E ratio (avg)x
9.011
10.51
10.44
11.28
12.29
12.61
13.71
14.29
13.52
14.83
33.94
13.71
12.45
13
8.295
EV/EBITx
35.19
32.81
35.42
34.83
35.43
35.63
37.65
36.12
37.46
35.37
11.89
36.12
35.42
36
3.34
FCF yield (avg)%
11.50
12.36
12.53
10.49
13.29
13.50
12.47
11.62
8.71
7.26
24.26
11.62
11.99
80
14.22
FCF margin%
14.18
12.33
14.34
12.97
11.46
13.27
10.90
8.89
9.89
11.15
15.98
10.90
11.89
90
1.304
FCF / Net incomex
0.337
0.387
0.450
0.514
0.606
0.631
0.736
0.771
0.848
0.850
0.500
0.771
0.618
85
23.19
ROIC%
24.75
23.42
24.34
23.19
22.60
20.66
23.25
23.33
24.56
23.00
8.97
23.25
23.29
45
10.82
Return on equity%
28.43
25.95
24.75
25.05
23.41
21.66
21.03
23.85
21.57
22.50
26.99
21.66
23.63
31
15.70
Return on assets%
27.41
26.12
25.70
26.43
25.15
22.99
23.60
23.44
23.45
21.92
18.43
23.44
24.37
73
35.32
EPS¥
99.58
104.87
108.90
118.38
127.74
121.85
124.35
136.63
136.44
134.72
38.61
1.07%
3.32%
—
17.64
EPS growth%
1.62
1.14
0.88
0.75
1.22
0.40
0.40
0.40
0.97
2.26
22.59
0.40
0.92
59
63.25
Bookvalue per sh¥
60.04
63.93
69.13
75.94
84.41
84.15
83.46
95.05
114.10
115.21
87.07
6.42%
8.73%
—
43.89
FCF per share¥
32.65
36.22
31.66
32.53
34.96
38.31
42.53
46.77
41.40
36.20
46.09
0.70%
(0.20%)
—
37.11
Dividend per sh¥
15.26
16.96
16.92
18.47
20.37
20.11
19.77
21.28
21.37
22.90
64.03
2.37%
4.19%
—
8.87
Div yield (avg)%
3.82
2.27
0.80
0.81
0.40
0.75
0.40
2.29
2.56
0.58
13.74
0.75
0.81
55
25.48
Payout ratio%
17.00
16.57
18.12
18.67
20.92
23.08
25.58
27.51
29.50
32.02
26.06
27.51
22.00
21
4.072
Shares (diluted)M
4.668
4.210
4.320
4.275
3.879
4.123
4.226
3.898
4.144
4.308
3.997
2.12%
(0.60%)
60
10.36
Buyback yield%
28.49
26.79
25.62
23.84
24.09
23.02
21.81
22.34
20.91
22.69
3.50
22.34
23.43
60
1.242
D/E ratiox
1.539
1.360
1.300
1.178
1.113
0.995
0.879
0.963
0.932
0.883
0.396
0.932
1.054
44
0.105
Enterprise value¥B
1.082
1.233
1.301
1.392
1.292
1.265
1.446
1.560
1.778
1.796
0.707
6.81%
6.16%
29
0.108
LT debt¥B
1.703
1.719
1.770
1.751
1.948
2.235
2.359
2.748
2.753
2.887
0.219
8.18%
6.13%
10
Revenue
¥1.125B
3.19%
1.00×
Cost of revenue
¥647.1M
3.09%
0.99×
Operating expenses
¥174.3M
3.36%
1.02×
Property and equipment
14.54%