2.449
Revenue¥B
1.565
1.649
1.792
1.936
2.102
2.256
2.435
2.607
2.738
2.984
2.602
7.25%
7.41%
32
9.04
Revenue growth%
24.09
26.14
26.68
25.93
28.75
27.97
26.52
24.26
26.99
24.23
7.70
26.52
26.33
37
5.63
Gross margin%
23.54
24.60
23.50
26.26
27.97
28.28
28.15
25.24
24.01
25.64
10.18
25.64
25.44
79
9.99
Operating margin%
23.89
26.16
26.00
26.64
23.66
21.08
19.20
16.29
18.04
19.29
15.19
19.20
22.37
55
27.69
Net margin%
26.57
26.16
25.46
23.96
23.80
24.50
25.75
28.73
26.29
28.00
25.97
26.29
25.96
88
23.37
P/E ratio (avg)x
20.54
20.25
21.73
26.05
29.27
33.12
32.58
32.72
39.05
41.39
15.09
33.12
30.93
68
8.056
EV/EBITx
23.25
24.73
22.38
21.82
23.48
20.84
19.67
18.23
17.29
14.66
29.21
18.23
21.33
43
24.21
FCF yield (avg)%
1.54
0.93
0.40
0.40
0.40
0.40
2.07
2.72
0.40
2.16
10.33
2.07
0.67
70
27.38
FCF margin%
17.68
18.73
16.33
17.40
14.51
15.27
14.75
16.37
14.74
13.00
15.26
14.75
15.80
84
0.332
FCF / Net incomex
1.267
1.216
1.159
1.210
1.401
1.537
1.630
1.578
1.832
1.816
1.741
1.630
1.469
43
4.98
ROIC%
3.83
3.20
4.10
6.19
6.86
7.01
5.48
6.66
4.42
4.34
9.16
5.48
4.95
6
21.12
Return on equity%
13.76
13.31
13.89
13.31
15.56
16.34
18.40
19.49
17.48
16.65
17.13
17.48
15.95
30
12.30
Return on assets%
2.42
5.25
2.56
0.40
2.53
1.76
1.99
0.40
0.40
0.40
24.21
0.40
1.87
94
0.21
EPS¥
0.63
0.65
0.69
0.62
0.55
0.57
0.51
0.49
0.43
0.38
0.23
(7.43%)
(5.10%)
—
8.10
EPS growth%
25.87
23.66
25.50
28.10
26.66
28.11
29.37
28.77
28.82
26.05
25.08
28.77
27.38
12
0.22
Bookvalue per sh¥
0.96
1.11
1.06
1.13
1.24
1.26
1.31
1.26
1.43
1.58
0.69
4.92%
5.59%
—
0.43
FCF per share¥
1.25
1.37
1.23
1.38
1.44
1.54
1.63
1.80
2.00
2.20
0.93
8.91%
6.95%
—
0.67
Dividend per sh¥
1.21
1.15
1.24
1.22
1.11
1.01
1.06
1.07
0.98
0.94
0.52
(3.23%)
(1.66%)
—
19.62
Div yield (avg)%
22.77
24.10
22.64
23.17
22.45
19.61
18.72
19.63
16.64
14.89
23.26
18.72
21.04
21
19.94
Payout ratio%
7.75
8.25
6.96
8.18
7.99
9.49
8.71
9.68
9.06
9.85
19.70
9.49
8.48
88
1.093
Shares (diluted)B
1.231
1.353
1.346
1.325
1.349
1.329
1.362
1.255
1.439
1.538
1.074
2.66%
1.70%
27
8.61
Buyback yield%
26.13
25.72
23.52
23.34
22.62
24.86
23.73
26.42
29.41
28.45
16.60
26.42
25.29
75
0.616
D/E ratiox
1.536
1.743
1.972
2.025
2.050
2.192
2.100
2.135
2.228
2.307
0.880
2.192
2.075
33
0.149
Enterprise value¥B
0.917
0.925
0.912
0.912
0.946
0.989
1.085
0.945
0.944
1.025
1.159
1.60%
2.01%
25
1.369
LT debt¥B
0.967
0.943
1.068
1.180
1.205
1.272
1.245
1.220
1.168
1.284
0.326
1.27%
4.18%
12
Revenue
¥2.984B
7.41%
1.00×
Cost of revenue
¥2.089B
7.41%
1.00×
Operating expenses
¥592.9M
6.70%
0.94×
Property and equipment
17.11%