1.206
Revenue¥B
4.121
4.321
4.513
4.635
4.793
5.049
5.253
5.421
5.724
5.909
1.280
4.27%
4.34%
49
2.92
Revenue growth%
28.62
30.71
28.80
29.41
28.59
27.78
29.58
26.66
24.27
21.71
14.41
26.66
28.60
49
6.19
Gross margin%
22.57
19.87
20.12
22.06
23.07
20.65
19.33
18.79
21.29
23.74
26.76
20.65
20.97
36
4.41
Operating margin%
8.26
7.57
6.32
7.75
10.24
9.49
9.28
9.54
7.23
5.74
4.13
9.28
8.00
94
17.57
Net margin%
19.54
19.57
20.26
18.24
18.38
19.71
21.29
23.56
25.94
26.57
5.63
23.56
19.98
26
29.04
P/E ratio (avg)x
13.42
15.52
17.46
19.56
18.25
19.79
22.25
25.73
24.27
25.67
8.995
24.27
19.67
62
14.05
EV/EBITx
33.15
34.12
36.96
36.78
33.41
30.21
26.36
26.87
25.96
23.91
28.31
26.36
31.68
59
22.29
FCF yield (avg)%
11.12
9.93
7.14
6.66
5.32
3.67
3.08
0.40
0.40
0.40
12.64
0.40
4.50
75
2.68
FCF margin%
22.71
24.54
24.88
26.25
24.62
22.13
23.16
25.28
24.38
24.17
22.93
24.17
24.46
22
0.506
FCF / Net incomex
0.397
0.429
0.433
0.435
0.421
0.465
0.514
0.587
0.559
0.618
1.014
0.559
0.450
91
6.75
ROIC%
30.09
30.24
29.33
27.11
24.42
26.49
26.76
27.55
30.00
31.59
22.54
27.55
28.44
66
15.92
Return on equity%
24.33
23.20
21.17
19.45
22.34
21.26
24.19
24.59
22.74
20.18
26.30
22.74
22.54
83
18.52
Return on assets%
5.29
5.16
6.12
4.61
6.41
8.58
10.16
8.53
11.02
10.96
17.50
10.16
7.47
81
0.86
EPS¥
1.29
1.26
1.16
1.31
1.46
1.50
1.46
1.48
1.56
1.53
0.93
1.02%
2.36%
—
28.73
EPS growth%
27.59
30.09
27.16
26.32
24.86
27.78
28.88
28.66
26.02
27.14
5.46
27.78
27.37
76
0.25
Bookvalue per sh¥
0.18
0.21
0.21
0.25
0.26
0.27
0.28
0.28
0.27
0.32
0.24
4.02%
6.55%
—
0.16
FCF per share¥
1.51
1.49
1.46
1.61
1.62
1.88
1.95
2.03
2.32
2.51
0.25
9.11%
5.51%
—
0.87
Dividend per sh¥
1.02
1.10
1.11
1.09
1.23
1.37
1.64
1.93
2.04
2.31
0.79
13.33%
8.62%
—
17.54
Div yield (avg)%
35.49
33.05
32.19
30.87
29.09
30.07
28.20
25.53
26.02
24.64
17.28
26.02
29.58
33
21.35
Payout ratio%
10.67
9.00
7.81
6.84
7.07
9.70
10.54
11.11
8.81
8.30
28.96
9.70
8.91
89
4.317
Shares (diluted)B
4.511
4.278
4.115
4.413
4.583
4.684
4.989
4.541
3.852
3.809
4.150
(3.63%)
(1.06%)
78
22.53
Buyback yield%
3.26
6.06
8.08
8.77
8.88
6.38
6.68
5.51
5.36
7.65
15.69
6.38
6.53
72
1.769
D/E ratiox
1.235
1.286
1.531
1.800
1.866
1.941
1.929
2.155
2.543
2.900
0.299
2.155
1.898
81
5.368
Enterprise value¥B
4.287
3.653
3.791
4.062
3.709
3.195
2.899
2.793
2.994
2.659
1.425
(6.44%)
(5.47%)
48
5.759
LT debt¥B
1.136
1.228
1.405
1.506
1.622
1.824
1.898
1.911
2.075
2.134
2.725
5.64%
8.26%
15
Revenue
¥5.909B
4.34%
1.00×
Cost of revenue
¥3.431B
4.38%
1.00×
Operating expenses
¥886.0M
4.74%
1.04×
Property and equipment
17.57%