1.007
Revenue¥B
1.044
1.079
1.071
1.075
1.091
1.087
1.088
1.093
1.082
1.070
1.111
(0.40%)
0.21%
80
16.58
Revenue growth%
12.55
13.77
16.11
17.12
15.16
12.75
11.10
9.68
9.31
7.29
29.92
9.68
12.65
40
20.96
Gross margin%
8.49
5.84
3.11
0.60
0.97
0.40
1.45
2.02
0.82
3.78
5.97
1.45
1.74
75
21.24
Operating margin%
10.48
7.87
6.75
4.89
4.96
2.74
3.45
5.54
6.25
5.66
18.92
5.54
5.60
84
13.46
Net margin%
19.39
17.15
15.64
12.83
14.21
14.10
12.21
14.15
13.96
14.46
26.22
14.10
14.18
63
12.84
P/E ratio (avg)x
25.28
28.57
29.24
28.01
31.33
33.34
36.88
33.98
32.41
33.40
8.697
33.40
31.87
54
35.50
EV/EBITx
33.03
37.27
42.84
43.55
47.48
47.02
49.00
51.68
53.01
61.23
32.67
51.68
47.25
70
11.55
FCF yield (avg)%
11.25
10.01
12.72
11.20
13.41
15.27
17.26
19.20
17.22
17.33
22.70
17.26
14.34
85
29.65
FCF margin%
11.57
12.07
12.59
10.54
10.27
7.34
9.25
6.69
5.31
8.11
17.08
7.34
9.76
11
1.670
FCF / Net incomex
0.856
0.753
0.655
0.564
0.536
0.554
0.478
0.410
0.385
0.358
0.351
0.410
0.545
90
25.76
ROIC%
12.03
9.42
6.54
6.00
4.28
2.86
3.13
5.00
5.19
5.46
15.83
5.00
5.33
69
9.68
Return on equity%
32.70
34.31
32.10
33.12
35.83
37.33
36.65
35.63
35.05
37.94
21.81
36.65
35.34
43
22.08
Return on assets%
6.52
6.06
3.42
2.98
2.66
0.40
0.40
0.40
0.40
1.54
17.58
0.40
2.10
64
90.11
EPS¥
70.18
62.18
60.29
62.51
62.88
66.67
68.55
73.42
80.84
89.32
100.42
7.27%
2.93%
—
22.88
EPS growth%
24.11
23.41
22.04
22.60
25.04
23.66
26.20
23.55
21.29
20.84
9.64
23.55
23.48
92
88.69
Bookvalue per sh¥
222.61
212.21
181.42
156.13
164.63
149.10
139.97
141.77
152.97
129.49
175.89
(4.69%)
(4.85%)
—
71.09
FCF per share¥
287.83
299.50
308.67
349.63
382.14
400.30
420.19
415.34
390.76
401.50
243.27
0.99%
4.59%
—
128.82
Dividend per sh¥
171.73
188.28
190.99
220.30
248.06
241.19
259.50
263.87
262.76
254.99
124.59
0.55%
4.36%
—
4.73
Div yield (avg)%
28.74
30.88
29.36
28.94
27.07
29.79
28.55
27.39
25.84
27.79
8.46
27.79
28.64
39
5.01
Payout ratio%
16.69
14.33
12.89
14.40
13.55
11.70
10.12
9.29
10.71
8.22
16.37
10.12
12.29
20
2.332
Shares (diluted)M
2.962
3.396
3.156
3.371
3.188
3.008
2.936
3.180
3.169
2.918
2.448
(1.75%)
0.08%
60
25.77
Buyback yield%
6.43
7.57
4.88
6.02
7.27
5.04
5.98
5.85
7.58
9.03
11.78
5.98
6.22
93
1.492
D/E ratiox
1.441
1.398
1.377
1.354
1.295
1.418
1.342
1.449
1.596
1.660
1.120
1.449
1.408
31
0.178
Enterprise value¥B
1.169
1.194
1.338
1.458
1.729
1.756
2.019
2.238
2.327
2.403
0.432
6.80%
8.10%
19
345.6
LT debt¥M
487.9
429.2
455.5
462.1
451.4
420.4
378.3
356.5
348.8
325.4
967.1
(6.34%)
(3.99%)
56
Revenue
¥1.070B
0.21%
1.00×
Cost of revenue
¥737.0M
0.53%
1.03×
Operating expenses
¥177.8M
(0.61%)
0.92×
Property and equipment
18.42%