0.551
Revenue¥B
1.711
1.697
1.723
1.743
1.739
1.748
1.782
1.764
1.769
1.743
0.570
0.05%
0.24%
35
17.50
Revenue growth%
14.18
15.84
17.24
14.65
15.99
17.35
20.31
18.03
17.08
17.96
11.10
17.96
17.16
7
4.11
Gross margin%
12.38
14.11
16.06
14.33
15.26
17.00
19.57
20.84
18.36
18.50
14.27
18.50
16.53
93
6.67
Operating margin%
16.34
17.12
20.07
22.44
24.29
24.41
22.46
22.42
23.18
20.24
3.12
22.46
22.43
56
16.30
Net margin%
7.56
8.30
8.03
10.92
11.09
10.11
7.66
8.72
6.16
8.56
3.14
8.56
8.43
87
18.67
P/E ratio (avg)x
11.43
11.28
10.22
11.09
12.19
13.01
13.34
14.28
15.82
14.10
17.52
14.10
12.60
65
27.57
EV/EBITx
38.32
39.04
43.66
46.17
48.03
48.69
52.44
47.85
47.72
48.16
27.27
48.16
47.78
24
6.20
FCF yield (avg)%
22.56
19.80
22.25
24.06
21.21
21.47
23.78
24.18
23.53
23.91
23.69
23.78
23.04
89
24.75
FCF margin%
31.79
30.62
30.32
32.98
34.49
31.67
31.05
32.32
30.50
29.48
4.19
31.05
31.36
51
1.098
FCF / Net incomex
0.811
0.914
0.847
0.789
0.867
0.885
0.954
0.954
0.963
0.961
0.908
0.954
0.899
22
13.44
ROIC%
11.10
8.79
5.98
6.55
6.99
9.43
7.15
6.68
4.79
6.75
16.49
6.75
6.87
83
7.21
Return on equity%
14.28
13.21
14.24
15.58
18.10
20.04
17.11
14.93
14.03
12.02
20.38
14.93
14.60
51
6.92
Return on assets%
21.24
23.07
22.88
20.64
21.38
21.97
21.99
24.23
21.67
23.20
4.02
21.99
21.98
10
34.09
EPS¥
27.25
31.09
35.96
42.44
47.03
53.34
56.01
54.57
57.82
58.19
36.33
4.35%
7.48%
—
7.40
EPS growth%
3.48
1.28
4.11
3.66
6.20
7.08
7.82
8.23
8.30
10.16
13.94
8.23
6.64
73
63.41
Bookvalue per sh¥
56.40
56.98
63.96
69.14
69.46
75.88
84.68
82.86
82.65
93.22
42.46
6.06%
5.91%
—
9.76
FCF per share¥
13.45
12.52
13.75
12.46
12.86
11.79
10.42
10.53
9.56
9.93
63.95
(5.03%)
(3.31%)
—
22.58
Dividend per sh¥
36.58
37.61
39.95
41.91
46.98
47.82
44.31
47.11
48.46
50.53
56.10
1.47%
2.86%
—
17.47
Div yield (avg)%
27.65
28.89
26.92
26.09
27.51
27.37
24.85
23.01
21.92
24.43
9.89
24.43
26.50
94
2.59
Payout ratio%
27.25
24.84
27.71
25.72
23.66
25.71
22.73
25.05
23.37
24.84
16.19
24.84
24.95
14
18.18
Shares (diluted)M
22.06
23.85
24.92
29.97
32.41
34.39
36.08
42.90
48.91
57.47
18.09
12.14%
10.58%
59
20.31
Buyback yield%
14.05
12.81
9.97
7.26
8.19
8.13
8.76
9.75
9.10
8.34
16.74
8.76
8.93
27
1.604
D/E ratiox
0.140
0.134
0.131
0.133
0.145
0.157
0.171
0.182
0.192
0.192
0.674
0.182
0.151
8
0.804
Enterprise value¥B
1.596
1.789
1.825
2.122
2.112
2.179
2.194
2.390
2.719
3.130
1.705
8.18%
6.90%
32
0.354
LT debt¥B
3.618
3.852
3.851
4.518
4.986
5.927
5.985
6.971
8.277
8.799
1.211
12.03%
10.38%
55
Revenue
¥1.743B
0.24%
1.00×
Cost of revenue
¥982.5M
0.20%
1.00×
Operating expenses
¥331.5M
0.27%
1.00×
Property and equipment
17.30%