3.248
Revenue¥B
2.856
2.984
3.193
3.363
3.623
3.875
4.000
4.127
4.328
4.581
3.403
4.81%
5.22%
11
4.22
Revenue growth%
17.93
18.71
21.19
22.86
23.68
21.15
22.58
20.86
18.81
18.49
25.89
20.86
21.00
67
23.08
Gross margin%
17.44
15.06
14.37
11.85
13.00
12.19
10.61
9.78
6.93
7.97
21.79
9.78
12.02
87
23.76
Operating margin%
19.46
16.80
18.98
21.37
22.91
21.38
24.12
24.92
24.46
22.14
11.45
24.12
21.76
8
17.85
Net margin%
16.47
15.23
15.10
16.65
16.61
14.85
14.83
12.22
10.82
8.12
17.13
12.22
14.98
24
21.13
P/E ratio (avg)x
39.12
40.52
45.40
51.30
50.41
56.76
59.01
62.14
67.78
78.18
23.43
62.14
54.03
31
36.61
EV/EBITx
31.09
28.16
27.19
24.79
27.67
25.83
28.69
29.69
27.10
29.29
33.73
28.69
27.91
15
29.23
FCF yield (avg)%
23.17
20.50
20.14
20.27
19.54
21.91
20.61
20.10
20.60
19.05
22.82
20.60
20.38
30
4.33
FCF margin%
18.91
18.81
17.05
19.89
21.50
23.73
22.47
22.18
21.16
19.67
11.32
22.18
20.53
22
0.255
FCF / Net incomex
0.096
0.082
0.078
0.078
0.071
0.074
0.079
0.075
0.075
0.078
0.276
0.075
0.078
77
15.64
ROIC%
26.21
27.83
25.66
25.42
27.48
25.45
23.73
24.11
23.95
23.34
12.30
23.95
25.44
33
15.83
Return on equity%
18.28
20.32
18.76
20.46
22.04
21.48
23.18
21.85
23.98
22.21
8.69
22.21
21.66
85
29.59
Return on assets%
30.71
27.95
30.44
30.36
31.80
34.16
33.27
32.92
35.14
37.14
22.38
34.16
32.36
33
0.99
EPS¥
1.30
1.30
1.34
1.57
1.54
1.69
1.72
2.10
2.42
2.49
1.07
10.10%
7.47%
—
8.04
EPS growth%
28.11
25.36
25.76
24.28
26.52
25.92
26.57
26.61
25.46
26.53
23.91
26.53
26.22
79
0.64
Bookvalue per sh¥
0.64
0.76
0.91
1.04
1.11
1.17
1.33
1.38
1.51
1.72
1.73
9.12%
11.09%
—
0.55
FCF per share¥
0.73
0.80
0.82
0.76
0.80
0.86
0.95
0.93
0.85
0.92
0.92
2.91%
2.52%
—
1.28
Dividend per sh¥
0.97
0.94
0.85
0.80
0.83
0.77
0.82
0.76
0.85
0.76
1.08
(1.54%)
(1.32%)
—
20.35
Div yield (avg)%
4.17
5.72
6.58
6.93
9.83
7.66
10.47
11.18
9.01
11.51
5.86
10.47
8.34
40
29.37
Payout ratio%
11.35
10.01
7.98
6.17
5.28
5.58
4.40
1.60
4.33
2.45
20.64
4.33
5.43
40
0.989
Shares (diluted)B
1.130
1.241
1.231
1.180
1.142
1.353
1.455
1.643
1.819
2.013
0.956
12.00%
6.10%
8
14.79
Buyback yield%
15.60
17.34
14.89
14.54
14.79
15.20
13.33
13.77
11.85
9.57
22.65
13.33
14.66
49
1.576
D/E ratiox
0.482
0.530
0.505
0.478
0.488
0.568
0.583
0.666
0.727
0.691
0.740
0.666
0.549
23
0.842
Enterprise value¥B
1.054
1.172
1.165
1.230
1.257
1.438
1.560
1.622
1.795
2.086
2.079
10.67%
8.86%
25
2,174
LT debt¥M
768.5
726.1
719.3
774.6
795.7
855.8
899.3
960.7
863.1
855.3
911.8
1.45%
0.69%
7
Revenue
¥4.581B
5.22%
1.00×
Cost of revenue
¥3.010B
5.13%
0.99×
Operating expenses
¥542.5M
5.17%
0.99×
Property and equipment
17.77%
Goodwill & intangibles
14.17%