0.585
Revenue¥B
3.135
3.262
3.504
3.765
4.062
4.222
4.496
4.852
5.172
5.420
0.653
5.94%
6.39%
91
21.77
Revenue growth%
7.80
7.57
9.46
6.47
4.40
6.16
3.78
3.27
2.24
0.79
7.55
3.27
5.28
76
27.83
Gross margin%
30.79
27.94
28.90
28.48
30.44
31.74
31.77
32.59
29.86
30.84
20.29
31.74
30.61
48
22.39
Operating margin%
16.04
13.29
11.08
12.51
15.33
15.40
18.35
15.80
17.15
17.12
15.69
17.12
15.60
93
26.27
Net margin%
21.73
24.04
24.71
26.37
23.57
25.01
26.17
23.92
23.25
23.49
27.08
23.92
23.98
7
29.66
P/E ratio (avg)x
7.659
8.574
8.530
9.105
10.34
11.18
12.23
12.84
13.78
14.63
6.732
12.84
10.76
69
21.01
EV/EBITx
9.613
10.20
9.885
8.740
9.090
8.092
7.902
8.572
9.000
9.831
24.87
8.572
9.045
68
29.14
FCF yield (avg)%
7.49
9.30
8.19
6.65
8.04
8.77
9.18
7.42
4.82
2.49
19.84
7.42
7.77
15
19.02
FCF margin%
24.46
24.48
23.41
20.44
19.81
19.45
20.29
18.96
20.51
21.64
24.44
20.29
20.48
41
1.288
FCF / Net incomex
0.659
0.708
0.643
0.702
0.678
0.678
0.704
0.751
0.690
0.716
1.342
0.704
0.696
53
6.35
ROIC%
26.83
27.98
27.44
29.03
31.13
30.98
33.81
34.58
35.62
38.56
7.43
34.58
31.05
45
19.75
Return on equity%
5.28
5.08
7.69
9.25
7.78
8.26
7.73
10.25
10.07
8.51
2.34
8.51
8.02
64
26.68
Return on assets%
24.93
22.87
23.61
26.39
28.10
27.43
25.14
22.19
23.21
23.77
12.05
23.77
24.35
41
0.61
EPS¥
0.36
0.39
0.38
0.40
0.39
0.36
0.33
0.32
0.31
0.34
0.64
(2.42%)
(0.20%)
—
2.42
EPS growth%
13.52
15.87
18.79
19.99
20.14
20.41
20.29
21.40
21.40
21.60
2.60
21.40
20.21
84
0.10
Bookvalue per sh¥
0.72
0.72
0.76
0.79
0.69
0.70
0.64
0.71
0.66
0.63
0.69
(1.79%)
(1.56%)
—
0.15
FCF per share¥
0.31
0.31
0.33
0.33
0.33
0.31
0.32
0.34
0.36
0.36
0.26
1.35%
2.32%
—
0.29
Dividend per sh¥
0.33
0.34
0.37
0.34
0.38
0.36
0.32
0.32
0.30
0.30
0.70
(4.10%)
(1.35%)
—
9.82
Div yield (avg)%
11.68
10.88
13.81
11.77
9.09
8.23
9.05
9.33
12.07
11.81
24.30
9.33
11.28
15
28.67
Payout ratio%
28.40
28.42
30.27
32.82
32.60
33.21
35.99
36.87
36.15
34.17
3.97
35.99
33.02
66
4.530
Shares (diluted)B
5.461
5.332
5.842
5.854
6.068
6.591
7.147
7.184
7.771
7.470
4.509
4.24%
3.09%
32
17.60
Buyback yield%
30.13
27.64
29.88
27.31
26.22
25.66
23.47
25.04
25.58
28.24
5.28
25.58
26.77
92
0.245
D/E ratiox
0.288
0.278
0.246
0.247
0.262
0.273
0.284
0.246
0.261
0.284
0.726
0.273
0.268
15
1.717
Enterprise value¥B
4.167
4.700
4.986
4.933
4.909
5.585
5.336
5.739
5.556
5.313
3.727
1.59%
3.49%
7
4.130
LT debt¥B
4.399
3.944
3.652
3.342
3.308
3.252
3.256
3.256
3.484
3.337
6.752
0.17%
(3.26%)
75
Revenue
¥5.420B
6.39%
1.00×
Cost of revenue
¥3.794B
6.42%
1.00×
Operating expenses
¥1.082B
6.13%
0.98×
Property and equipment
14.79%