2.843
Revenue¥B
1.676
1.800
1.966
2.064
2.224
2.347
2.465
2.684
2.919
3.105
3.035
6.90%
7.28%
35
6.79
Revenue growth%
9.74
10.60
8.14
10.14
11.68
10.28
12.32
11.00
9.66
8.26
16.55
10.28
10.21
46
14.10
Gross margin%
33.32
33.57
34.52
33.73
31.07
28.33
28.25
26.44
28.88
29.76
10.45
28.33
30.41
88
17.66
Operating margin%
25.62
23.14
24.99
26.60
27.36
25.01
23.78
21.39
20.80
20.81
19.72
21.39
24.39
17
25.29
Net margin%
16.63
13.74
13.79
12.48
14.00
15.09
17.40
15.97
14.77
12.06
21.85
15.09
14.39
70
17.36
P/E ratio (avg)x
34.59
33.47
31.69
36.90
37.00
41.51
45.02
45.02
42.72
46.14
31.61
45.02
39.26
71
18.36
EV/EBITx
26.11
26.38
26.97
28.50
28.96
31.77
29.26
31.65
31.44
28.78
29.22
31.44
28.87
92
22.17
FCF yield (avg)%
25.00
22.18
20.91
22.01
24.85
24.03
24.89
26.34
23.37
23.41
8.17
24.03
23.72
84
14.00
FCF margin%
12.39
10.61
8.96
7.49
5.49
5.99
8.13
10.73
12.14
14.69
29.92
10.73
9.79
64
0.677
FCF / Net incomex
2.059
2.135
2.215
2.365
2.328
2.646
3.194
3.844
3.959
4.662
1.541
3.844
2.506
28
9.24
ROIC%
29.55
29.63
30.31
31.75
32.22
31.71
29.67
27.31
27.41
26.25
16.03
27.41
29.65
58
16.80
Return on equity%
12.65
14.72
12.72
13.18
15.49
16.36
18.86
19.73
19.78
18.48
23.20
18.86
15.93
36
12.44
Return on assets%
21.24
24.09
26.82
26.04
24.92
27.77
27.42
26.76
24.24
21.30
29.69
26.76
25.48
59
0.74
EPS¥
1.36
1.52
1.60
1.61
1.87
1.95
1.95
2.10
2.12
2.29
0.76
4.05%
6.65%
—
15.04
EPS growth%
5.69
6.58
5.38
2.40
3.64
5.25
4.87
7.46
5.64
4.15
29.74
5.25
5.32
82
1.02
Bookvalue per sh¥
0.74
0.75
0.85
0.83
0.97
0.98
0.94
0.98
0.93
1.04
1.02
1.51%
2.95%
—
1.05
FCF per share¥
0.28
0.27
0.30
0.34
0.35
0.37
0.40
0.41
0.47
0.49
0.89
6.86%
4.97%
—
0.86
Dividend per sh¥
0.54
0.53
0.49
0.46
0.45
0.42
0.44
0.47
0.47
0.45
0.90
(0.07%)
(1.79%)
—
11.26
Div yield (avg)%
0.40
0.99
1.97
0.40
0.66
0.40
3.21
3.44
3.25
1.46
7.77
3.21
1.22
71
26.80
Payout ratio%
9.21
9.85
9.96
7.38
8.32
11.12
9.90
9.31
7.36
7.48
6.12
9.31
9.26
35
2.777
Shares (diluted)B
4.331
4.507
5.081
5.166
5.398
6.162
6.106
6.897
6.852
6.877
2.720
4.96%
4.85%
55
25.51
Buyback yield%
14.23
11.36
10.05
9.07
9.43
8.91
6.64
8.06
10.74
12.02
20.61
8.91
9.74
10
0.436
D/E ratiox
2.271
2.543
2.509
2.363
2.772
3.038
3.494
3.327
3.519
3.588
0.415
3.494
2.905
8
1.909
Enterprise value¥B
1.086
1.028
0.951
1.014
0.965
1.018
1.111
1.240
1.117
1.236
0.480
5.07%
2.28%
30
1.558
LT debt¥B
1.774
1.952
2.020
1.987
1.929
2.013
1.918
1.938
1.914
2.032
2.565
1.05%
1.59%
20
Revenue
¥3.105B
7.28%
1.00×
Cost of revenue
¥1.919B
6.91%
0.97×
Operating expenses
¥781.6M
7.71%
1.04×
Property and equipment
11.98%