1.635
Revenue¥B
1.760
1.773
1.772
1.762
1.777
1.768
1.753
1.784
1.768
1.725
1.791
(0.58%)
(0.41%)
47
10.11
Revenue growth%
9.62
10.66
8.71
11.13
8.45
8.22
6.40
8.19
5.71
8.40
11.83
8.19
8.42
68
4.59
Gross margin%
26.64
24.35
27.05
25.22
26.34
25.23
26.60
26.74
28.03
26.23
29.82
26.60
26.47
54
27.48
Operating margin%
8.76
9.80
7.66
10.31
8.40
8.57
6.52
7.31
8.76
10.71
26.21
8.57
8.66
46
17.15
Net margin%
16.53
18.48
18.99
20.32
17.39
14.82
16.26
15.08
12.33
10.86
16.93
14.82
16.40
14
8.105
P/E ratio (avg)x
32.72
37.11
37.48
36.67
41.87
40.37
45.19
51.28
49.21
54.15
24.25
49.21
41.12
64
7.904
EV/EBITx
14.41
14.70
13.89
13.05
14.37
15.87
16.20
16.54
16.20
16.92
20.37
16.20
15.28
60
25.44
FCF yield (avg)%
27.58
25.03
25.33
25.45
26.70
24.45
24.64
25.76
28.17
28.41
10.94
25.76
25.60
84
12.28
FCF margin%
3.03
4.07
1.53
2.04
0.76
0.40
3.32
2.95
4.33
2.58
10.61
2.95
2.76
26
0.650
FCF / Net incomex
2.656
2.842
3.074
3.081
3.552
4.048
4.612
5.213
5.708
5.954
1.658
5.213
3.800
35
8.12
ROIC%
20.76
18.88
16.06
17.11
18.41
19.80
19.90
19.62
17.95
17.69
28.45
19.62
18.64
55
24.34
Return on equity%
8.30
10.28
11.55
10.50
11.31
10.27
10.18
10.30
12.99
15.46
3.11
10.30
10.40
46
18.18
Return on assets%
31.24
29.72
31.75
32.90
35.03
36.36
35.12
33.98
36.51
38.77
21.59
36.36
34.51
27
62.53
EPS¥
66.20
72.00
62.02
61.78
67.45
67.71
66.62
61.34
63.27
66.49
65.09
(0.29%)
0.87%
—
12.21
EPS growth%
22.86
22.39
20.63
22.82
24.79
22.92
20.18
20.30
20.12
22.02
12.37
20.30
22.21
31
108.87
Bookvalue per sh¥
33.07
29.45
29.28
31.28
29.65
31.56
32.59
28.66
27.13
23.37
113.98
(4.65%)
(3.41%)
—
80.00
FCF per share¥
97.06
104.01
104.07
91.51
99.03
100.38
106.67
116.25
116.02
127.13
91.16
5.12%
3.42%
—
62.69
Dividend per sh¥
17.10
15.13
15.25
13.13
12.72
13.11
11.89
12.33
12.97
13.76
92.49
1.59%
(1.36%)
—
14.56
Div yield (avg)%
17.63
20.37
21.47
21.03
21.14
18.87
20.69
21.73
20.78
22.38
9.68
20.78
20.90
81
3.81
Payout ratio%
17.74
16.17
18.91
16.29
14.66
14.48
14.18
15.16
13.22
15.44
12.77
14.48
15.30
13
12.22
Shares (diluted)M
11.80
12.95
14.13
13.40
15.01
16.24
16.62
17.40
19.20
17.56
12.32
3.20%
3.89%
46
21.92
Buyback yield%
0.99
0.40
0.96
1.09
0.50
0.40
0.40
1.09
0.40
0.40
27.30
0.40
0.45
14
1.467
D/E ratiox
1.560
1.549
1.561
1.697
1.692
1.951
2.086
2.164
2.361
2.409
1.038
2.164
1.824
55
0.805
Enterprise value¥B
1.225
1.291
1.479
1.566
1.769
1.856
2.080
2.081
2.090
2.199
0.861
4.45%
6.93%
51
1,063
LT debt¥M
722.6
801.2
758.8
717.0
775.5
748.0
681.5
727.0
723.7
790.8
775.4
0.39%
1.34%
30
Revenue
¥1.725B
(0.41%)
1.00×
Cost of revenue
¥894.8M
(0.38%)
1.00×
Operating expenses
¥278.7M
(0.16%)
1.03×
Property and equipment
16.37%