37.76
Revenue¥B
26.90
28.72
31.08
33.65
36.34
38.86
42.07
45.60
49.59
53.81
39.08
8.17%
8.15%
16
7.77
Revenue growth%
11.70
13.32
11.13
10.61
9.47
9.98
8.03
5.76
8.20
9.03
5.64
8.20
9.73
69
13.98
Gross margin%
6.85
9.78
9.39
10.31
8.40
8.49
7.22
8.79
7.04
7.10
22.70
7.22
8.45
61
21.23
Operating margin%
10.52
9.10
7.72
9.45
7.35
6.76
9.68
8.12
11.06
9.16
25.69
9.16
9.13
25
16.61
Net margin%
25.64
27.77
25.73
25.25
25.31
25.73
28.63
26.98
27.13
27.40
19.81
27.13
26.36
40
8.216
P/E ratio (avg)x
33.49
33.31
34.47
32.98
32.87
35.35
38.84
39.90
36.79
40.00
13.91
38.84
34.91
94
28.18
EV/EBITx
13.22
13.60
14.55
13.70
11.98
12.56
13.56
13.88
14.91
14.87
33.18
13.88
13.65
15
4.81
FCF yield (avg)%
26.17
24.46
26.55
28.18
29.77
31.03
29.69
29.22
30.68
32.16
11.23
30.68
29.46
80
7.46
FCF margin%
22.65
24.32
26.26
24.36
25.74
26.26
24.69
25.94
24.10
27.09
23.45
25.94
25.21
36
0.774
FCF / Net incomex
0.883
0.911
0.924
0.961
1.000
1.002
0.927
0.917
0.880
0.949
0.899
0.927
0.926
22
2.34
ROIC%
1.08
3.65
5.77
6.70
7.81
8.54
8.11
9.06
9.94
7.45
4.91
8.54
7.63
44
13.08
Return on equity%
24.38
24.47
25.15
24.83
23.53
25.04
25.55
24.79
22.66
21.54
14.36
24.79
24.63
59
12.35
Return on assets%
25.45
24.05
21.28
23.16
22.99
21.62
20.96
20.58
23.24
21.72
11.60
21.62
22.35
17
0.88
EPS¥
0.50
0.49
0.47
0.44
0.46
0.42
0.38
0.42
0.43
0.42
0.91
(1.80%)
(1.57%)
—
3.21
EPS growth%
8.43
8.83
7.82
5.63
4.60
7.07
4.19
2.46
0.59
0.40
10.70
2.46
5.11
73
1.96
Bookvalue per sh¥
3.93
3.98
4.19
4.56
4.67
4.81
5.21
5.80
5.76
5.71
2.66
4.11%
5.44%
—
3.49
FCF per share¥
1.16
1.16
1.31
1.36
1.42
1.53
1.66
1.64
1.88
1.83
1.26
5.30%
6.22%
—
1.93
Dividend per sh¥
1.57
1.65
1.74
1.86
1.96
1.79
1.71
1.62
1.61
1.58
1.32
(4.20%)
(0.33%)
—
13.28
Div yield (avg)%
22.49
24.73
23.28
25.94
27.34
28.38
28.24
26.36
25.44
23.74
24.33
26.36
25.69
17
13.11
Payout ratio%
26.21
28.85
29.98
30.35
27.76
25.37
22.93
22.75
25.29
27.19
8.48
25.29
26.70
26
2.829
Shares (diluted)B
3.487
3.736
4.296
4.515
4.456
4.429
4.864
4.864
4.760
4.887
2.730
1.86%
3.03%
6
16.68
Buyback yield%
6.43
4.73
4.85
5.14
7.33
7.03
9.60
10.34
11.14
10.36
14.81
10.34
7.18
79
1.319
D/E ratiox
1.296
1.500
1.629
1.820
2.109
1.993
2.077
1.971
2.027
2.332
1.253
2.027
1.982
72
7.902
Enterprise value¥B
32.06
33.61
36.03
31.60
30.30
32.33
32.82
28.96
27.37
24.74
9.844
(3.97%)
(3.33%)
89
4.812
LT debt¥B
43.25
50.31
54.38
55.97
58.96
59.62
59.10
62.56
62.31
65.48
24.52
2.12%
5.49%
11
Revenue
¥53.81B
8.15%
1.00×
Cost of revenue
¥30.53B
7.79%
0.97×
Operating expenses
¥10.95B
8.45%
1.03×
Property and equipment
18.13%