0.785
Revenue¥B
2.588
2.718
2.804
2.954
3.169
3.326
3.533
3.671
3.838
3.982
0.875
4.67%
5.12%
39
25.22
Revenue growth%
13.88
11.65
12.97
15.67
16.43
17.38
20.28
20.72
22.08
22.89
16.95
20.72
16.91
38
4.29
Gross margin%
24.79
23.37
21.41
19.67
20.54
18.26
18.78
20.63
19.54
16.87
29.78
18.78
20.11
24
16.68
Operating margin%
11.13
13.00
12.30
9.92
7.68
5.67
3.04
0.99
0.40
0.40
7.90
0.99
6.68
59
19.72
Net margin%
20.91
22.16
23.49
21.03
18.37
20.23
17.51
17.73
19.09
21.08
3.95
19.09
20.57
85
10.07
P/E ratio (avg)x
26.13
23.28
26.01
27.12
27.74
28.96
32.30
32.73
31.25
28.10
34.90
31.25
27.92
34
22.25
EV/EBITx
30.43
29.06
26.69
27.70
24.87
26.59
24.67
27.57
26.24
25.43
15.75
26.24
26.64
49
7.20
FCF yield (avg)%
12.62
12.12
13.96
16.35
14.41
11.77
13.45
11.56
11.50
8.51
4.27
11.56
12.37
49
6.77
FCF margin%
27.52
29.35
27.77
26.72
27.22
25.75
24.41
23.09
20.82
22.49
21.92
23.09
26.24
11
0.953
FCF / Net incomex
0.690
0.753
0.700
0.691
0.622
0.688
0.713
0.678
0.607
0.637
0.207
0.678
0.689
6
24.78
ROIC%
30.99
32.17
29.73
31.25
32.35
34.10
33.73
33.65
34.82
32.77
29.20
33.73
32.56
32
13.48
Return on equity%
7.99
8.20
6.64
7.54
6.12
5.95
5.51
2.71
0.60
0.40
29.93
2.71
6.04
71
25.29
Return on assets%
2.34
0.55
3.52
0.87
0.40
0.40
0.40
0.40
0.40
1.29
14.31
0.40
0.47
52
3.80
EPS¥
7.10
7.78
8.61
10.11
10.28
10.79
10.39
11.96
12.16
13.05
3.92
4.89%
7.73%
—
24.01
EPS growth%
23.80
24.19
22.41
20.94
23.74
26.67
28.87
30.69
29.25
29.17
6.41
29.17
25.43
36
5.15
Bookvalue per sh¥
7.78
8.98
10.10
11.04
10.92
10.64
12.20
11.26
11.71
11.37
6.22
0.82%
5.30%
—
1.78
FCF per share¥
2.69
2.70
2.76
3.02
2.92
2.87
3.27
3.41
3.80
4.41
2.97
8.63%
6.31%
—
2.38
Dividend per sh¥
4.89
5.24
5.16
5.35
5.89
6.83
7.12
7.72
7.86
8.74
5.56
8.22%
7.00%
—
5.76
Div yield (avg)%
11.08
9.39
11.29
8.64
10.74
12.87
14.68
14.82
13.54
13.31
23.84
13.54
12.08
37
17.65
Payout ratio%
10.65
9.37
8.41
9.90
8.27
6.35
4.49
7.40
4.93
3.72
11.21
4.93
7.83
46
0.711
Shares (diluted)B
0.778
0.789
0.727
0.787
0.807
0.879
0.878
0.953
1.084
1.123
0.724
6.82%
4.85%
79
24.67
Buyback yield%
10.05
7.14
6.30
7.91
6.07
4.68
6.74
5.96
8.10
5.72
27.00
5.96
6.52
90
0.240
D/E ratiox
0.573
0.639
0.615
0.581
0.631
0.705
0.708
0.736
0.815
0.919
0.373
0.736
0.672
10
0.334
Enterprise value¥B
1.434
1.323
1.330
1.389
1.189
1.148
1.061
1.111
1.113
1.140
2.017
(0.84%)
(3.36%)
94
2.499
LT debt¥B
1.890
1.759
1.538
1.459
1.469
1.572
1.692
1.477
1.615
1.703
4.157
3.00%
(0.23%)
58
Revenue
¥3.982B
5.12%
1.00×
Cost of revenue
¥2.274B
4.98%
0.99×
Operating expenses
¥956.6M
5.75%
1.06×
Property and equipment
14.75%