0.598
Revenue¥B
4.126
4.174
4.194
4.232
4.208
4.345
4.406
4.541
4.576
4.679
0.667
2.14%
1.42%
13
9.76
Revenue growth%
19.10
16.47
17.10
17.07
17.95
15.76
16.12
15.76
15.76
14.56
29.35
15.76
16.29
80
3.42
Gross margin%
13.26
13.81
13.92
13.79
13.97
14.74
12.57
10.09
10.70
12.60
21.00
12.57
13.52
49
29.27
Operating margin%
3.81
4.51
2.89
3.91
6.18
4.62
6.55
4.31
6.41
3.84
25.97
4.62
4.41
47
22.45
Net margin%
22.61
21.18
18.52
17.99
18.53
19.43
20.42
20.84
23.51
22.58
21.47
20.84
20.63
35
24.90
P/E ratio (avg)x
17.18
15.01
15.01
15.34
14.09
14.61
15.15
15.61
14.85
13.07
37.34
14.85
15.01
52
36.20
EV/EBITx
18.83
18.01
17.87
16.57
14.90
15.50
16.02
13.67
13.17
13.16
26.47
13.67
15.76
47
10.13
FCF yield (avg)%
5.78
7.73
4.94
2.12
0.40
2.32
2.31
0.81
0.56
0.40
13.49
0.81
2.21
77
4.90
FCF margin%
25.43
24.55
24.70
25.65
24.19
21.21
21.03
20.70
20.35
17.46
16.42
20.70
22.70
23
1.392
FCF / Net incomex
2.204
2.288
2.416
2.534
2.540
2.621
2.756
3.130
3.347
3.535
0.530
3.130
2.580
42
16.22
ROIC%
4.62
4.68
5.93
6.44
5.69
4.64
4.02
4.11
1.33
0.40
28.08
4.02
4.63
26
24.80
Return on equity%
25.87
26.12
26.24
28.25
27.38
25.98
27.02
27.00
28.87
29.09
14.98
27.02
27.01
55
7.91
Return on assets%
20.73
23.52
21.50
22.87
23.30
20.99
20.31
19.63
22.02
21.83
11.89
20.99
21.66
50
0.56
EPS¥
0.86
0.91
1.03
1.11
1.24
1.46
1.51
1.51
1.75
1.73
0.62
6.81%
7.77%
—
5.41
EPS growth%
8.94
6.86
7.57
5.37
8.02
6.26
7.36
6.68
5.21
3.43
16.71
6.26
6.77
17
0.40
Bookvalue per sh¥
0.20
0.19
0.20
0.20
0.19
0.20
0.22
0.22
0.20
0.21
0.49
1.64%
1.86%
—
0.15
FCF per share¥
0.68
0.71
0.83
0.84
0.81
0.93
1.03
1.16
1.29
1.46
0.76
12.50%
8.66%
—
0.31
Dividend per sh¥
0.55
0.48
0.46
0.49
0.51
0.45
0.41
0.43
0.46
0.41
0.32
(4.12%)
(2.48%)
—
21.15
Div yield (avg)%
1.81
0.40
0.40
1.59
0.40
0.40
1.91
2.60
0.40
0.40
21.44
0.40
0.40
7
27.34
Payout ratio%
16.93
18.58
17.38
15.04
17.42
16.70
19.31
18.02
17.46
19.34
10.69
18.02
17.44
64
4.191
Shares (diluted)B
4.014
3.962
4.504
5.141
5.454
6.046
5.517
5.227
4.927
4.592
4.206
(3.38%)
0.71%
52
27.73
Buyback yield%
14.23
15.81
14.07
14.97
14.41
12.78
13.11
12.40
12.08
14.57
16.43
12.78
14.15
68
1.159
D/E ratiox
0.928
0.815
0.848
0.750
0.755
0.838
0.854
0.942
0.856
0.805
0.505
0.854
0.843
30
1.785
Enterprise value¥B
3.347
3.699
4.203
4.210
4.554
4.924
4.912
4.731
5.047
5.698
3.392
4.59%
6.69%
7
1.348
LT debt¥B
2.239
2.294
2.427
2.700
2.828
3.129
3.324
3.308
2.946
2.824
1.242
(0.03%)
2.99%
68
Revenue
¥4.679B
1.42%
1.00×
Cost of revenue
¥2.319B
1.70%
1.03×
Operating expenses
¥953.1M
1.03%
0.96×
Property and equipment
16.22%