2.550
Revenue¥B
3.029
3.104
3.093
3.139
3.218
3.303
3.246
3.238
3.297
3.287
2.795
0.43%
0.76%
17
6.07
Revenue growth%
14.19
14.60
15.62
15.09
13.71
15.57
14.14
15.69
14.42
17.31
8.03
15.57
14.85
43
10.99
Gross margin%
4.10
5.00
7.63
6.43
9.40
8.23
8.90
8.60
8.01
5.34
2.87
8.23
7.82
33
8.03
Operating margin%
25.41
23.29
25.67
25.82
25.62
28.06
30.97
33.32
31.71
33.42
10.48
31.71
26.94
88
2.75
Net margin%
25.85
23.27
20.34
20.45
19.08
20.08
17.17
18.38
20.67
18.52
24.15
18.52
20.21
85
21.28
P/E ratio (avg)x
15.24
16.75
19.65
22.50
23.38
24.61
27.86
27.01
31.82
34.94
17.07
27.86
23.99
25
26.71
EV/EBITx
54.89
64.16
62.94
68.15
71.13
73.34
86.36
100.6
120.9
118.0
23.46
100.6
72.24
60
23.27
FCF yield (avg)%
24.38
27.15
24.52
23.55
26.48
25.31
25.86
26.72
27.68
24.95
17.99
25.86
25.59
70
4.95
FCF margin%
15.75
16.59
17.44
16.94
18.73
16.76
15.25
15.63
16.27
14.96
7.26
15.63
16.43
54
1.774
FCF / Net incomex
0.616
0.548
0.512
0.463
0.418
0.440
0.446
0.466
0.510
0.441
1.290
0.446
0.465
10
29.32
ROIC%
7.33
5.53
5.41
3.06
5.18
6.51
5.79
5.42
5.31
4.22
23.33
5.42
5.41
25
21.35
Return on equity%
4.52
4.61
6.64
6.55
7.82
9.13
6.70
4.87
1.92
0.40
26.97
4.87
5.71
47
12.29
Return on assets%
17.42
16.10
15.19
16.40
14.21
15.55
15.55
18.25
17.55
19.10
22.19
17.55
16.25
11
1.54
EPS¥
0.64
0.69
0.73
0.82
0.85
0.95
0.99
1.02
1.01
1.13
1.60
5.82%
7.32%
—
26.64
EPS growth%
24.85
22.04
22.93
25.66
26.32
26.54
24.29
26.58
28.61
25.91
16.21
26.54
25.78
86
1.30
Bookvalue per sh¥
1.62
1.69
2.01
1.96
2.07
2.21
2.34
2.49
2.68
3.05
1.74
8.06%
8.12%
—
0.40
FCF per share¥
0.51
0.50
0.57
0.65
0.63
0.64
0.66
0.67
0.73
0.83
0.39
5.88%
5.80%
—
0.94
Dividend per sh¥
0.28
0.31
0.32
0.33
0.34
0.34
0.36
0.38
0.36
0.35
1.17
0.67%
1.83%
—
5.31
Div yield (avg)%
8.81
6.88
7.88
9.55
10.63
12.98
14.40
11.78
13.33
14.97
28.84
13.33
11.20
23
20.62
Payout ratio%
0.45
0.40
0.66
0.40
0.40
0.98
0.40
0.40
0.40
0.40
17.81
0.40
0.40
32
1.131
Shares (diluted)B
0.938
0.931
0.952
0.974
0.959
0.997
1.043
1.169
1.300
1.169
1.150
4.05%
1.15%
32
19.83
Buyback yield%
27.17
26.84
28.53
30.66
29.12
31.25
33.89
35.60
37.85
37.88
13.59
35.60
30.95
35
1.494
D/E ratiox
1.592
1.818
2.130
2.581
2.833
3.127
3.511
3.624
3.873
4.589
0.546
3.624
2.980
78
0.895
Enterprise value¥B
0.603
0.615
0.638
0.668
0.746
0.874
0.873
0.834
0.877
0.852
1.222
2.70%
3.90%
87
4.091
LT debt¥B
2.576
2.707
2.754
2.722
2.555
2.659
2.737
2.559
2.581
2.388
0.826
(1.34%)
(1.01%)
93
Revenue
¥3.287B
0.76%
1.00×
Cost of revenue
¥1.923B
0.56%
0.98×
Operating expenses
¥517.9M
0.85%
1.01×
Property and equipment
17.32%