2.279
Revenue¥B
1.025
1.119
1.200
1.309
1.454
1.550
1.685
1.814
1.941
2.064
2.510
7.26%
7.91%
92
21.00
Revenue growth%
6.16
8.42
8.75
6.73
6.44
9.27
8.58
9.85
10.58
13.36
16.92
9.85
8.67
11
7.36
Gross margin%
25.13
23.78
22.11
21.84
23.62
22.44
24.47
22.06
19.40
20.21
13.59
22.06
22.27
19
20.10
Operating margin%
3.13
1.90
4.31
4.60
6.55
4.11
4.99
3.04
1.08
1.73
22.36
3.04
3.62
40
5.23
Net margin%
18.89
19.85
20.74
19.51
19.91
17.19
18.20
17.31
16.29
17.47
27.12
17.31
18.54
71
26.21
P/E ratio (avg)x
12.51
10.69
10.63
10.30
8.792
9.303
10.07
9.304
8.263
7.952
17.38
9.303
9.685
47
36.72
EV/EBITx
26.08
27.17
26.88
27.54
26.19
29.55
31.28
28.91
31.09
35.85
9.614
31.09
28.23
41
5.04
FCF yield (avg)%
19.96
18.06
16.13
15.19
17.40
16.96
15.57
16.95
15.90
18.08
26.12
16.95
16.96
25
28.86
FCF margin%
0.40
0.40
2.39
1.31
0.40
0.40
0.70
0.40
0.40
0.40
9.81
0.40
0.40
73
0.832
FCF / Net incomex
1.338
1.462
1.652
1.543
1.481
1.560
1.479
1.494
1.427
1.545
1.228
1.494
1.487
5
22.27
ROIC%
12.40
9.49
10.45
9.32
10.26
9.18
7.35
8.97
7.97
9.93
15.12
8.97
9.41
87
10.88
Return on equity%
20.58
23.47
23.16
24.21
25.57
28.53
28.71
28.57
29.74
29.74
20.38
28.71
27.05
69
30.00
Return on assets%
24.02
24.59
26.53
24.96
26.56
24.56
24.47
26.03
25.90
27.46
27.10
25.90
25.43
82
2.02
EPS¥
0.62
0.68
0.74
0.82
0.97
1.05
1.19
1.43
1.62
1.62
2.23
10.74%
10.77%
—
24.66
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.71
0.40
1.66
2.49
4.72
19.41
1.66
0.40
84
2.64
Bookvalue per sh¥
3.16
3.17
3.23
3.42
3.86
4.46
5.12
5.75
5.98
6.80
2.36
12.00%
9.05%
—
2.53
FCF per share¥
2.78
3.11
2.90
2.92
2.82
2.54
2.39
2.63
2.51
2.47
0.55
(2.67%)
(0.39%)
—
2.80
Dividend per sh¥
3.81
4.15
4.22
4.20
4.76
4.88
5.28
6.23
6.03
7.24
2.05
8.74%
7.58%
—
14.94
Div yield (avg)%
8.40
7.36
6.33
8.04
5.64
4.92
4.48
2.36
2.57
4.73
22.20
4.48
5.28
53
6.14
Payout ratio%
11.69
10.30
12.56
11.85
9.91
8.28
9.32
12.05
14.26
12.52
24.44
12.05
11.77
50
667.9
Shares (diluted)M
583.6
559.2
611.6
563.7
530.2
558.0
537.5
544.2
580.2
645.8
656.7
4.02%
0.28%
20
24.21
Buyback yield%
18.74
16.32
17.57
18.72
18.72
21.03
20.34
22.92
24.13
21.29
12.16
21.29
19.54
20
0.304
D/E ratiox
0.567
0.547
0.502
0.444
0.399
0.421
0.376
0.405
0.353
0.368
1.122
0.376
0.413
29
1.672
Enterprise value¥B
2.378
2.216
2.342
2.221
2.391
2.504
2.697
2.458
2.362
2.651
1.729
2.09%
0.99%
21
2.241
LT debt¥B
4.098
4.794
5.447
5.245
5.328
5.942
5.986
6.865
7.410
8.096
0.392
8.73%
8.18%
85
Revenue
¥2.064B
7.91%
1.00×
Cost of revenue
¥883.7M
8.21%
1.03×
Operating expenses
¥503.8M
7.48%
0.96×
Property and equipment
15.85%