0.228
Revenue¥B
1.103
1.119
1.138
1.189
1.244
1.285
1.310
1.364
1.394
1.442
0.245
3.00%
3.25%
6
19.22
Revenue growth%
8.82
10.38
9.75
8.91
8.76
10.38
7.60
6.87
5.89
6.94
10.10
6.94
8.79
48
12.96
Gross margin%
25.07
27.84
29.62
31.75
31.19
29.30
29.24
29.97
27.44
27.67
29.77
29.24
29.27
53
4.92
Operating margin%
7.38
6.40
8.53
6.67
7.50
5.02
5.60
2.89
5.71
7.40
11.98
5.60
6.54
85
10.61
Net margin%
11.66
14.25
13.43
14.56
13.21
14.12
14.26
16.66
17.59
17.88
17.95
16.66
14.25
52
30.47
P/E ratio (avg)x
56.99
65.74
74.70
76.72
78.42
82.87
97.59
110.3
113.1
119.1
17.60
110.3
80.64
93
6.364
EV/EBITx
25.84
29.55
30.69
32.84
34.69
37.02
41.76
38.96
39.84
37.80
8.261
38.96
35.86
13
6.56
FCF yield (avg)%
35.19
36.70
35.86
34.79
32.38
34.14
32.79
34.27
36.84
34.71
22.03
34.27
34.75
39
14.78
FCF margin%
11.05
8.47
8.33
10.29
13.25
13.15
11.80
13.06
12.75
14.26
27.56
13.06
12.28
69
1.723
FCF / Net incomex
0.332
0.349
0.364
0.355
0.363
0.352
0.381
0.383
0.388
0.348
1.261
0.381
0.359
77
20.52
ROIC%
9.08
9.10
7.41
6.79
4.22
6.72
9.40
9.89
11.80
11.48
13.18
9.89
9.09
24
26.88
Return on equity%
12.75
11.79
12.55
14.06
12.21
11.91
10.97
11.04
10.53
9.62
20.38
10.97
11.85
37
2.15
Return on assets%
11.36
11.41
13.58
13.37
10.42
12.52
10.16
7.31
7.88
6.31
29.52
7.88
10.89
37
81.88
EPS¥
107.85
103.64
114.27
118.85
133.72
132.46
140.66
164.09
163.26
165.79
90.06
4.39%
6.03%
—
27.57
EPS growth%
5.16
7.02
6.38
8.80
10.39
13.06
13.81
13.77
12.95
13.90
22.67
13.77
11.67
42
58.19
Bookvalue per sh¥
34.14
32.47
33.99
36.12
37.44
43.08
50.60
49.75
56.35
55.04
30.74
8.01%
5.68%
—
64.36
FCF per share¥
23.87
21.43
21.60
21.38
20.02
17.46
18.79
18.99
17.21
17.79
20.96
(2.33%)
(3.58%)
—
77.34
Dividend per sh¥
46.66
46.87
52.41
51.22
61.73
72.45
81.91
98.19
114.59
124.42
47.80
15.05%
10.07%
—
28.63
Div yield (avg)%
5.09
7.91
4.93
6.73
7.63
7.41
4.59
6.24
5.41
8.24
5.84
6.24
6.48
61
15.06
Payout ratio%
11.50
12.50
14.91
13.16
14.13
12.93
14.29
13.65
10.98
13.59
3.51
13.59
13.37
23
9.690
Shares (diluted)M
15.41
14.73
15.09
16.71
16.43
15.56
16.29
16.79
17.37
20.30
9.866
4.32%
2.81%
18
5.44
Buyback yield%
25.14
23.49
21.67
23.16
22.46
21.66
20.13
20.17
18.27
20.60
23.26
20.17
21.66
14
0.547
D/E ratiox
1.034
1.165
1.329
1.320
1.404
1.527
1.731
1.630
1.606
1.869
1.722
1.630
1.465
53
256.3
Enterprise value¥M
474.2
440.5
406.8
364.1
348.8
341.6
331.0
334.3
302.0
326.1
355.5
(1.34%)
(4.15%)
13
562.5
LT debt¥M
910.7
811.6
854.1
813.6
822.6
889.1
970.9
879.6
965.9
950.6
396.9
2.93%
1.21%
66
Revenue
¥1.442B
3.25%
1.00×
Cost of revenue
¥1.010B
3.25%
1.00×
Operating expenses
¥251.0M
3.83%
1.06×
Property and equipment
19.08%