1.490
Revenue¥B
3.636
3.806
3.967
4.093
4.208
4.281
4.409
4.557
4.739
4.882
1.587
3.01%
3.50%
57
7.77
Revenue growth%
30.90
29.94
27.18
26.67
25.85
26.88
29.83
29.84
32.71
30.24
9.69
29.84
29.83
17
7.44
Gross margin%
0.40
0.40
0.53
3.21
5.42
5.42
4.00
2.68
4.74
4.62
12.12
4.62
3.60
68
27.75
Operating margin%
13.92
11.07
10.01
11.91
9.38
6.88
7.76
9.16
8.24
7.16
24.14
7.76
9.27
93
20.88
Net margin%
25.71
26.47
24.96
23.86
24.85
23.37
22.75
23.88
24.35
21.71
13.15
23.37
24.11
35
34.34
P/E ratio (avg)x
32.31
32.00
31.83
28.96
26.68
27.75
30.01
32.96
36.11
39.43
17.47
32.96
31.92
30
36.26
EV/EBITx
23.44
20.84
20.38
20.76
21.42
19.33
20.07
20.44
19.28
18.80
36.11
19.33
20.41
8
26.93
FCF yield (avg)%
4.97
6.50
5.04
5.15
6.00
4.32
2.73
5.29
5.93
4.28
5.29
4.32
5.10
59
6.52
FCF margin%
18.78
17.15
14.35
11.45
10.03
7.67
8.45
9.51
11.40
12.68
26.02
9.51
11.42
86
0.931
FCF / Net incomex
1.737
1.738
2.020
2.293
2.678
3.005
3.423
3.520
4.110
4.846
0.375
3.520
2.841
72
21.09
ROIC%
4.39
2.52
2.68
2.80
3.42
5.89
7.08
9.31
9.40
7.25
12.44
7.25
5.14
20
10.62
Return on equity%
28.75
27.33
26.18
24.14
25.73
28.62
30.00
28.49
28.99
29.09
29.78
28.99
28.55
37
5.99
Return on assets%
5.96
8.68
9.89
8.90
9.13
8.22
7.51
5.15
5.58
3.34
20.72
5.58
7.86
44
0.78
EPS¥
0.33
0.33
0.36
0.42
0.41
0.44
0.46
0.44
0.47
0.51
0.82
4.31%
4.63%
—
18.95
EPS growth%
17.91
18.81
16.49
14.38
11.62
14.07
12.81
15.66
17.12
19.98
11.64
15.66
16.07
35
0.75
Bookvalue per sh¥
0.65
0.59
0.57
0.61
0.56
0.60
0.60
0.60
0.66
0.60
0.66
1.57%
(1.63%)
—
0.31
FCF per share¥
0.54
0.62
0.68
0.69
0.76
0.72
0.79
0.91
0.89
0.96
0.65
4.74%
5.44%
—
0.81
Dividend per sh¥
0.72
0.73
0.82
0.91
1.02
1.18
1.18
1.24
1.32
1.37
0.82
6.05%
6.45%
—
26.06
Div yield (avg)%
16.33
14.57
17.39
16.14
15.83
12.86
14.28
13.72
14.20
17.08
25.26
14.20
15.20
43
8.53
Payout ratio%
17.13
19.47
18.24
16.77
16.08
17.44
14.46
13.11
12.01
13.84
24.29
13.84
16.42
20
4.705
Shares (diluted)B
2.781
2.922
2.663
2.579
2.411
2.173
2.111
1.956
1.922
1.747
4.502
(6.24%)
(5.95%)
82
27.61
Buyback yield%
18.53
18.99
17.25
17.62
18.86
18.18
19.87
17.75
17.51
17.62
12.37
17.75
17.96
21
0.923
D/E ratiox
2.187
2.135
2.116
2.379
2.338
2.411
2.533
2.923
3.145
3.317
1.552
2.923
2.395
18
1.074
Enterprise value¥B
1.210
1.175
1.250
1.224
1.120
1.216
1.183
1.047
0.975
0.916
1.776
(3.95%)
(3.61%)
76
4.420
LT debt¥B
2.662
2.881
3.291
3.407
3.334
3.604
3.304
3.600
4.005
3.701
0.679
2.11%
3.07%
62
Revenue
¥4.882B
3.50%
1.00×
Cost of revenue
¥3.417B
3.65%
1.01×
Operating expenses
¥618.8M
3.71%
1.02×