1.493
Revenue¥B
1.685
1.863
2.005
2.217
2.431
2.697
2.887
3.144
3.452
3.773
1.588
9.19%
9.33%
82
14.71
Revenue growth%
18.11
17.02
17.68
16.58
18.99
17.93
15.96
16.12
14.19
16.75
4.89
16.12
16.89
36
21.25
Gross margin%
28.16
27.31
29.92
28.08
26.38
23.89
22.76
21.83
20.03
18.46
22.04
21.83
25.13
10
24.61
Operating margin%
11.29
8.81
11.05
8.48
8.75
9.75
11.98
10.77
11.04
8.34
16.27
10.77
10.26
17
28.40
Net margin%
6.53
5.61
7.31
7.50
6.25
6.09
4.76
4.19
2.59
1.59
17.64
4.19
5.85
84
32.19
P/E ratio (avg)x
14.26
15.28
16.92
19.73
18.47
20.72
23.56
23.45
24.35
25.67
21.54
23.56
20.23
76
27.59
EV/EBITx
24.34
27.96
26.85
27.25
25.43
24.41
26.51
30.35
30.88
32.14
28.24
30.35
27.05
12
5.19
FCF yield (avg)%
27.19
28.10
28.84
29.31
30.69
30.04
32.40
31.27
28.99
30.93
11.25
30.93
29.68
17
18.92
FCF margin%
34.15
31.33
30.71
32.40
29.61
30.40
29.07
28.89
29.34
27.02
3.87
29.07
30.01
24
0.591
FCF / Net incomex
1.309
1.299
1.215
1.306
1.463
1.517
1.443
1.551
1.489
1.380
1.321
1.489
1.412
18
7.32
ROIC%
15.04
16.56
16.59
17.04
14.25
14.88
13.61
13.29
11.22
11.93
23.62
13.29
14.57
65
8.73
Return on equity%
17.40
16.14
16.50
15.18
14.56
11.64
13.95
16.86
15.69
12.96
9.77
13.95
15.43
53
10.44
Return on assets%
3.73
6.73
8.02
5.98
6.26
4.93
3.13
5.39
4.51
7.15
20.03
4.93
5.69
47
0.93
EPS¥
0.45
0.48
0.52
0.59
0.57
0.58
0.63
0.67
0.70
0.64
0.96
2.34%
4.75%
—
28.06
EPS growth%
30.00
30.15
29.16
28.01
27.10
29.87
31.27
30.01
30.33
28.20
5.79
30.01
29.93
62
0.17
Bookvalue per sh¥
0.27
0.26
0.26
0.28
0.29
0.32
0.34
0.37
0.33
0.36
0.16
4.08%
3.81%
—
0.61
FCF per share¥
0.32
0.35
0.36
0.40
0.42
0.49
0.50
0.55
0.65
0.67
0.37
9.55%
7.21%
—
0.86
Dividend per sh¥
0.77
0.78
0.82
0.74
0.68
0.75
0.71
0.64
0.65
0.73
0.80
1.39%
(0.45%)
—
14.22
Div yield (avg)%
17.09
15.17
12.34
13.11
13.75
13.41
16.19
14.87
15.36
13.30
2.03
14.87
14.31
87
15.16
Payout ratio%
5.17
7.40
6.71
7.84
8.70
8.11
6.21
3.59
3.30
0.88
7.07
3.59
6.46
45
3.281
Shares (diluted)B
4.016
3.793
3.621
3.970
3.981
4.016
4.510
4.302
4.004
4.136
3.302
0.77%
1.09%
64
9.52
Buyback yield%
4.62
6.29
4.20
2.68
1.39
3.09
1.83
0.88
2.91
2.93
8.25
2.91
2.92
10
0.169
D/E ratiox
0.238
0.213
0.219
0.230
0.237
0.238
0.214
0.227
0.225
0.204
1.411
0.225
0.226
25
2.316
Enterprise value¥B
2.767
2.568
2.453
2.727
2.946
2.961
2.759
2.595
2.868
2.966
1.021
0.14%
(0.25%)
92
1.364
LT debt¥B
1.101
1.109
1.323
1.484
1.586
1.584
1.765
1.793
1.827
1.878
2.762
3.43%
5.40%
43
Revenue
¥3.773B
9.33%
1.00×
Cost of revenue
¥2.286B
9.00%
0.97×
Operating expenses
¥591.5M
10.11%
1.07×
Property and equipment
15.42%