2.087
Revenue¥B
1.590
1.671
1.705
1.793
1.834
1.897
1.962
2.091
2.207
2.350
2.153
5.09%
4.29%
25
17.97
Revenue growth%
17.71
15.09
15.83
18.82
21.15
23.31
21.41
20.20
23.10
25.17
27.69
23.10
20.68
42
14.92
Gross margin%
13.10
11.56
10.95
9.65
10.66
12.64
9.75
7.62
6.85
7.69
23.05
7.69
10.21
15
9.39
Operating margin%
28.36
28.35
26.73
29.35
31.55
30.32
28.22
30.95
29.32
26.86
2.44
29.32
28.84
66
16.95
Net margin%
25.33
24.75
22.47
19.89
18.53
16.56
14.33
16.82
17.09
16.62
9.47
16.62
17.81
63
9.418
P/E ratio (avg)x
13.89
15.68
17.73
17.28
18.64
19.79
20.13
20.35
22.48
20.93
12.01
20.35
19.21
28
26.80
EV/EBITx
10.51
11.94
12.24
11.21
11.44
12.64
13.55
12.96
14.23
15.06
14.64
13.55
12.44
91
16.91
FCF yield (avg)%
30.57
29.82
30.09
32.77
34.26
31.57
31.86
32.76
30.14
28.34
8.06
31.57
31.07
71
10.85
FCF margin%
6.91
9.82
11.81
12.86
10.80
9.16
11.67
10.98
13.74
14.40
13.71
11.67
11.33
27
1.628
FCF / Net incomex
0.480
0.498
0.598
0.710
0.811
0.939
0.956
0.943
1.104
1.084
0.570
0.956
0.875
11
7.50
ROIC%
21.52
22.40
24.35
21.79
19.84
17.54
15.43
17.23
16.83
16.39
27.85
16.83
18.69
18
14.30
Return on equity%
7.62
7.67
8.68
8.09
8.28
7.28
8.25
10.44
9.17
9.17
16.35
9.17
8.27
8
20.97
Return on assets%
7.98
10.85
12.86
10.94
8.76
5.80
7.15
7.92
5.24
2.83
9.92
5.80
7.95
10
0.10
EPS¥
0.69
0.68
0.70
0.79
0.85
0.95
1.01
1.00
1.12
1.07
0.11
4.79%
4.70%
—
11.59
EPS growth%
10.43
9.86
8.64
8.23
7.14
9.78
9.52
9.98
8.28
6.58
3.63
9.52
9.08
42
0.23
Bookvalue per sh¥
0.20
0.20
0.24
0.28
0.30
0.29
0.28
0.32
0.33
0.39
0.24
5.55%
7.34%
—
0.49
FCF per share¥
0.85
0.94
1.08
1.11
1.17
1.21
1.35
1.60
1.88
2.12
0.35
12.64%
11.02%
—
0.35
Dividend per sh¥
0.41
0.37
0.38
0.39
0.35
0.32
0.28
0.28
0.27
0.29
0.31
(4.25%)
(3.71%)
—
27.69
Div yield (avg)%
22.76
25.39
26.82
27.73
25.08
25.26
26.52
28.95
31.12
29.43
28.85
28.95
26.67
39
12.44
Payout ratio%
19.67
22.19
21.75
23.65
26.34
27.28
24.52
22.61
21.78
22.29
20.75
22.61
22.45
50
2.522
Shares (diluted)B
4.236
4.436
4.655
5.309
5.742
6.792
7.681
9.178
9.434
10.58
2.530
12.99%
10.69%
46
16.94
Buyback yield%
28.40
28.52
30.24
29.20
28.11
25.90
25.93
28.78
31.68
30.32
18.87
28.78
28.65
48
0.831
D/E ratiox
0.107
0.102
0.099
0.094
0.097
0.088
0.092
0.080
0.070
0.071
0.793
0.080
0.093
81
2.795
Enterprise value¥B
2.044
1.919
2.193
2.514
2.849
3.165
3.433
3.828
3.726
3.499
2.153
4.20%
4.91%
78
1.127
LT debt¥B
0.247
0.273
0.243
0.239
0.249
0.228
0.221
0.246
0.230
0.220
1.146
(2.48%)
(1.25%)
23
Revenue
¥2.350B
4.29%
1.00×
Cost of revenue
¥1.230B
4.22%
0.99×
Operating expenses
¥476.5M
4.55%
1.03×
Property and equipment
15.19%