1.310
Revenue¥B
1.797
1.810
1.848
1.865
1.906
1.897
1.935
1.956
1.996
2.050
1.424
1.47%
1.48%
9
10.53
Revenue growth%
17.36
19.15
19.49
21.79
24.42
26.98
26.65
27.15
27.37
29.18
11.75
27.15
25.53
33
15.77
Gross margin%
26.70
27.70
26.28
25.79
25.67
24.23
22.49
21.58
19.13
20.88
14.79
21.58
24.95
39
9.70
Operating margin%
20.99
18.12
20.54
18.29
16.60
19.00
19.97
20.71
21.66
23.95
4.60
20.71
20.25
54
14.54
Net margin%
16.98
14.15
16.80
18.40
18.24
17.06
18.79
19.15
19.63
17.77
13.83
18.79
18.00
89
12.63
P/E ratio (avg)x
28.32
28.69
26.49
23.52
21.41
21.84
21.66
18.68
17.70
17.81
35.59
18.68
21.75
24
30.68
EV/EBITx
14.93
15.43
15.11
14.12
12.82
12.49
11.78
10.48
9.368
9.186
37.64
10.48
12.65
55
17.72
FCF yield (avg)%
16.58
18.77
19.97
19.08
17.59
14.78
12.47
12.15
15.02
13.52
20.00
13.52
15.80
57
4.67
FCF margin%
4.47
1.94
1.26
0.40
1.24
0.40
0.40
0.40
0.40
0.40
21.08
0.40
0.40
17
1.469
FCF / Net incomex
1.167
1.165
1.221
1.409
1.691
1.719
1.695
1.683
1.912
2.159
0.124
1.719
1.687
76
21.90
ROIC%
10.24
11.25
10.84
8.84
11.34
10.03
9.88
7.54
8.03
5.75
26.99
8.03
9.95
18
9.54
Return on equity%
17.53
16.24
13.55
10.90
13.34
10.94
12.96
13.95
11.30
10.79
29.69
11.30
13.15
15
19.48
Return on assets%
21.23
22.70
21.77
21.29
22.39
24.78
25.81
24.86
26.72
25.14
12.68
25.14
23.74
85
1.01
EPS¥
0.43
0.46
0.46
0.49
0.56
0.66
0.73
0.74
0.78
0.78
1.08
6.83%
6.31%
—
23.79
EPS growth%
14.73
12.60
12.88
14.99
15.03
17.17
18.36
16.05
18.36
20.68
13.29
18.36
15.54
8
0.42
Bookvalue per sh¥
0.77
0.82
0.95
1.06
0.98
0.98
1.08
1.19
1.11
1.10
0.61
2.31%
4.06%
—
0.78
FCF per share¥
0.83
0.80
0.82
0.96
0.95
0.92
0.90
0.95
0.98
1.04
0.21
1.77%
3.14%
—
0.15
Dividend per sh¥
0.82
0.78
0.75
0.67
0.62
0.58
0.63
0.60
0.58
0.58
0.45
(1.39%)
(3.06%)
—
21.79
Div yield (avg)%
28.04
26.07
26.05
26.93
25.65
26.45
24.75
27.72
27.97
27.58
6.21
27.58
26.69
51
13.77
Payout ratio%
33.08
35.67
33.57
34.21
36.25
34.57
34.84
33.80
30.86
32.58
8.63
33.80
34.00
22
2.435
Shares (diluted)B
3.571
3.625
3.727
4.330
5.116
5.075
6.094
6.387
7.478
7.617
2.311
8.29%
9.74%
19
8.30
Buyback yield%
5.77
6.05
6.50
4.88
6.49
4.71
5.04
7.17
5.27
5.16
19.96
5.16
5.52
67
0.670
D/E ratiox
1.909
1.711
1.586
1.489
1.544
1.431
1.497
1.633
1.806
1.592
0.161
1.592
1.589
8
1.995
Enterprise value¥B
1.147
1.334
1.335
1.495
1.682
1.754
1.852
2.087
2.378
2.701
2.427
9.94%
10.84%
13
1,669
LT debt¥M
859.7
774.8
788.0
862.3
833.4
819.5
814.6
920.8
964.5
904.8
634.3
1.66%
(0.39%)
51
Revenue
¥2.050B
1.48%
1.00×
Cost of revenue
¥1.249B
1.75%
1.03×
Operating expenses
¥490.5M
1.56%
1.01×
Property and equipment
15.24%