0.496
Revenue¥B
0.926
0.979
1.038
1.063
1.129
1.197
1.236
1.257
1.291
1.318
0.524
3.15%
4.23%
92
21.43
Revenue growth%
19.12
18.66
17.70
15.54
13.11
15.05
16.81
17.10
14.99
13.42
8.38
15.05
16.18
66
14.14
Gross margin%
16.78
15.80
16.87
19.33
21.17
20.12
21.71
21.69
19.62
18.20
9.09
20.12
19.48
93
3.23
Operating margin%
20.88
20.55
19.29
18.47
15.97
13.13
13.93
11.18
13.98
15.25
2.70
13.93
15.61
68
21.80
Net margin%
20.43
20.32
20.75
21.64
20.43
17.71
17.46
14.71
17.50
17.44
29.26
17.46
19.02
87
13.98
P/E ratio (avg)x
34.71
30.03
31.90
33.39
30.19
28.42
30.79
28.92
26.55
28.67
27.05
28.67
30.11
72
16.69
EV/EBITx
13.51
13.46
15.40
17.37
20.26
22.31
25.04
24.13
28.21
32.75
13.85
25.04
21.29
77
18.29
FCF yield (avg)%
4.70
5.27
3.23
4.62
7.60
6.46
7.25
10.23
12.62
14.53
27.91
10.23
6.85
28
25.51
FCF margin%
2.91
5.04
4.55
6.06
3.18
3.29
5.66
4.11
5.58
3.02
10.08
4.11
4.33
35
0.575
FCF / Net incomex
1.080
1.139
1.173
1.253
1.350
1.537
1.590
1.538
1.802
1.741
0.969
1.590
1.443
45
20.78
ROIC%
29.04
26.55
25.92
23.28
24.18
24.22
25.14
23.81
24.16
25.67
21.20
24.22
24.68
74
4.18
Return on equity%
32.98
32.70
32.74
34.05
33.94
33.19
32.05
32.06
30.69
33.09
22.90
32.06
32.86
15
24.69
Return on assets%
8.50
6.02
3.74
2.16
2.95
2.64
5.27
4.39
3.91
2.05
23.23
3.91
3.82
10
32.92
EPS¥
49.72
54.83
56.89
56.79
60.87
64.17
67.83
69.93
83.74
84.85
35.53
6.87%
6.61%
—
22.95
EPS growth%
14.43
11.57
12.68
12.95
10.32
10.08
10.45
7.86
5.30
7.67
21.94
7.86
10.39
50
13.25
Bookvalue per sh¥
23.91
22.65
22.72
21.70
21.82
19.76
22.34
24.94
23.11
25.61
32.28
3.26%
1.51%
—
15.26
FCF per share¥
30.66
29.41
33.78
35.61
37.36
37.05
40.95
38.40
37.58
39.37
9.94
1.06%
2.68%
—
10.29
Dividend per sh¥
4.82
4.37
4.07
4.40
4.51
4.94
4.93
4.74
5.10
5.48
23.29
3.95%
0.47%
—
25.00
Div yield (avg)%
21.13
19.35
20.01
21.67
24.27
26.05
28.24
29.01
26.08
28.15
5.75
28.15
25.16
60
5.36
Payout ratio%
13.72
15.66
18.55
16.85
14.62
15.21
15.34
14.70
16.63
18.53
14.17
15.34
15.50
74
15.00
Shares (diluted)M
15.96
14.96
14.00
12.48
11.46
12.15
12.43
12.32
11.81
12.35
14.73
1.52%
(3.75%)
35
2.40
Buyback yield%
22.43
21.05
23.08
21.26
19.79
19.90
17.31
15.29
14.29
14.42
22.85
15.29
19.84
52
1.271
D/E ratiox
1.862
1.681
1.547
1.665
1.505
1.431
1.460
1.448
1.455
1.420
0.119
1.448
1.483
42
0.514
Enterprise value¥B
0.824
0.867
0.794
0.761
0.736
0.789
0.731
0.710
0.663
0.707
1.031
(0.78%)
(1.19%)
90
1.182
LT debt¥B
1.056
0.976
0.980
1.022
1.022
1.006
0.915
0.862
0.864
0.791
0.843
(5.00%)
(3.53%)
30
Revenue
¥1.318B
4.23%
1.00×
Cost of revenue
¥758.5M
4.25%
1.00×
Operating expenses
¥293.5M
3.81%
0.96×
Property and equipment
15.38%