0.709
Revenue¥B
0.673
0.707
0.741
0.787
0.846
0.884
0.913
0.957
1.003
0.793
0.801
4.95%
5.40%
57
9.66
Revenue growth%
31.42
33.08
33.98
33.88
31.24
32.04
32.75
33.57
32.69
3.35
6.18
32.69
32.72
39
13.19
Gross margin%
9.16
6.52
8.25
10.90
7.94
9.97
12.60
14.98
12.21
6.81
16.34
12.21
10.44
58
6.07
Operating margin%
31.68
33.32
35.44
32.71
34.42
31.80
30.54
31.75
33.92
8.44
26.52
31.80
32.26
57
16.54
Net margin%
16.46
17.32
15.16
16.83
14.86
14.00
12.48
13.44
10.45
27.71
3.32
13.44
14.50
25
21.27
P/E ratio (avg)x
58.03
55.73
61.51
65.08
68.12
78.75
75.18
75.10
73.70
8.592
28.43
75.10
66.60
61
9.637
EV/EBITx
30.72
34.78
35.92
40.95
42.56
39.73
41.34
40.55
46.72
27.44
28.16
41.34
40.14
6
16.27
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.85
1.64
1.88
4.04
2.18
26.71
1.64
0.40
90
15.38
FCF margin%
25.98
26.13
26.61
28.88
28.88
27.09
24.93
24.06
26.19
11.75
23.83
26.19
26.16
80
0.369
FCF / Net incomex
0.250
0.249
0.265
0.257
0.271
0.291
0.279
0.253
0.244
1.478
0.292
0.271
0.259
28
26.61
ROIC%
33.06
30.69
28.47
29.15
30.27
30.57
28.02
30.51
33.50
9.28
19.61
30.51
30.54
51
20.72
Return on equity%
12.19
9.27
8.53
6.29
3.93
6.88
5.58
3.40
0.61
26.63
23.00
3.93
6.59
52
18.31
Return on assets%
16.92
18.53
17.68
18.00
18.11
17.81
18.72
18.33
20.99
21.90
9.26
18.33
18.06
78
38.22
EPS¥
21.90
23.72
24.90
27.29
27.27
26.07
29.06
33.50
36.68
41.70
43.47
6.09%
6.49%
—
17.78
EPS growth%
12.45
10.98
8.22
6.77
9.30
7.25
9.52
8.65
6.56
3.63
7.08
8.65
8.98
47
21.23
Bookvalue per sh¥
34.74
33.46
34.50
38.46
40.08
40.58
36.64
40.08
36.81
37.67
27.87
(0.87%)
0.30%
—
10.74
FCF per share¥
23.77
24.09
25.91
26.29
26.67
31.08
32.67
37.86
43.99
35.29
30.59
10.85%
7.84%
—
29.90
Dividend per sh¥
29.06
32.47
36.46
36.91
34.42
38.78
36.30
42.07
42.06
35.00
29.71
2.65%
4.40%
—
6.14
Div yield (avg)%
0.40
0.40
1.09
0.40
0.65
0.40
0.40
1.70
3.17
27.02
13.35
0.65
0.53
93
12.48
Payout ratio%
26.36
26.69
26.89
27.10
29.95
27.32
29.72
31.79
30.76
8.14
15.35
29.95
28.19
19
19.44
Shares (diluted)M
12.56
11.00
11.68
11.05
10.83
11.54
10.37
9.190
8.201
19.62
20.37
(5.78%)
(5.56%)
23
17.82
Buyback yield%
5.80
4.16
7.08
5.71
7.19
7.56
4.58
3.81
4.09
5.87
12.29
4.58
5.14
88
0.635
D/E ratiox
1.071
1.041
1.041
0.906
0.797
0.821
0.888
0.827
0.837
0.706
0.275
0.827
0.897
39
599.2
Enterprise value¥M
428.8
442.4
418.0
409.6
454.2
475.8
435.3
422.5
428.9
519.2
516.1
0.92%
(0.06%)
72
69.76
LT debt¥M
373.1
339.5
307.5
287.6
310.3
315.1
282.4
277.7
239.1
661.3
936.7
(3.62%)
(4.43%)
76
Revenue
¥1.003B
5.40%
1.00×
Cost of revenue
¥701.8M
5.40%
1.00×
Operating expenses
¥172.7M
4.91%
0.95×
Property and equipment
16.69%