2.846
Revenue¥B
3.898
3.978
4.162
4.401
4.515
4.710
4.813
4.954
5.234
5.348
3.057
3.44%
3.56%
80
26.58
Revenue growth%
6.73
7.72
7.46
9.22
7.48
10.33
8.66
10.56
8.25
6.29
4.86
8.66
7.99
91
23.68
Gross margin%
31.75
31.97
33.56
35.54
34.13
34.33
35.48
35.29
33.63
33.53
17.56
34.33
33.88
45
29.38
Operating margin%
30.52
33.50
34.74
36.52
36.58
38.49
38.22
39.66
39.82
38.77
6.27
38.77
37.40
50
16.76
Net margin%
24.53
25.73
25.23
23.90
23.15
21.11
20.85
22.86
20.22
18.53
29.61
20.85
23.01
61
31.39
P/E ratio (avg)x
18.35
17.53
15.59
13.83
12.61
11.18
11.07
11.80
12.62
13.78
17.30
11.80
13.20
65
23.89
EV/EBITx
24.29
28.52
33.15
38.08
41.23
48.92
55.56
66.83
72.65
87.42
11.85
66.83
45.07
27
16.02
FCF yield (avg)%
3.09
3.29
1.78
0.93
0.56
0.83
0.40
0.40
2.23
0.52
6.68
0.52
0.88
75
27.96
FCF margin%
11.24
12.70
10.39
7.65
9.82
7.84
6.70
5.44
2.62
2.52
16.77
5.44
7.74
52
0.426
FCF / Net incomex
1.089
1.025
1.102
1.095
1.148
1.073
1.141
1.101
1.196
1.111
1.604
1.111
1.102
9
15.79
ROIC%
8.55
11.47
14.38
16.10
17.07
16.83
17.40
15.96
16.27
17.87
20.44
16.83
16.19
30
5.82
Return on equity%
5.99
3.46
3.52
2.03
4.88
5.03
5.60
6.64
4.40
3.55
8.06
5.03
4.64
34
7.35
Return on assets%
24.70
26.60
24.88
26.91
27.34
25.23
24.13
24.90
23.01
24.93
28.38
24.90
24.92
68
0.65
EPS¥
1.24
1.24
1.32
1.30
1.24
1.40
1.43
1.39
1.47
1.44
0.70
2.97%
2.70%
—
2.32
EPS growth%
29.06
29.03
31.29
29.82
27.90
25.14
22.95
24.93
22.24
24.98
5.02
24.93
26.52
81
0.58
Bookvalue per sh¥
1.13
1.12
1.15
1.06
1.13
1.11
1.15
1.12
1.03
1.00
1.51
(2.40%)
(0.57%)
—
0.48
FCF per share¥
2.13
2.30
2.52
2.51
2.95
3.27
3.34
3.98
4.69
5.58
0.95
13.61%
11.60%
—
1.96
Dividend per sh¥
1.47
1.60
1.74
1.55
1.37
1.47
1.29
1.25
1.33
1.41
1.36
0.54%
0.16%
—
29.35
Div yield (avg)%
0.85
0.84
2.66
4.43
5.30
6.52
9.49
10.96
12.48
14.29
12.24
10.96
5.91
49
12.43
Payout ratio%
16.95
14.39
11.94
10.37
12.75
15.34
14.88
13.39
10.54
12.12
23.10
13.39
13.07
33
2.201
Shares (diluted)B
3.411
3.679
3.930
4.320
4.958
5.438
5.500
6.549
7.720
8.989
2.231
12.64%
10.46%
15
5.96
Buyback yield%
4.39
4.54
6.71
5.98
7.87
5.92
5.31
4.15
3.46
2.17
9.10
4.15
4.93
26
0.433
D/E ratiox
0.806
0.725
0.706
0.717
0.685
0.636
0.629
0.541
0.511
0.513
0.454
0.541
0.660
37
1.646
Enterprise value¥B
3.534
3.440
3.209
3.586
3.862
4.178
4.518
5.254
5.904
6.588
2.860
11.27%
7.04%
70
2.796
LT debt¥B
0.254
0.267
0.258
0.273
0.239
0.267
0.273
0.243
0.237
0.225
1.193
(1.23%)
(2.30%)
62
Revenue
¥5.348B
3.56%
1.00×
Cost of revenue
¥3.111B
3.66%
1.01×
Operating expenses
¥556.1M
3.40%
0.98×
Property and equipment
21.83%