6.281
Revenue¥B
7.931
8.122
8.528
8.879
9.383
9.729
10.34
10.99
11.75
12.21
6.612
5.41%
4.71%
70
20.85
Revenue growth%
18.43
17.88
18.88
19.64
18.23
20.77
22.75
21.68
24.34
22.44
4.17
22.44
20.20
14
4.05
Gross margin%
12.87
15.03
17.83
18.68
17.03
17.23
18.77
19.13
21.31
21.25
6.65
19.13
18.26
7
8.46
Operating margin%
17.75
20.20
21.56
20.26
19.88
20.57
20.07
21.96
22.17
22.58
5.48
21.96
20.42
10
11.71
Net margin%
30.29
30.26
31.89
30.78
30.03
32.47
32.60
31.87
29.13
28.43
15.18
31.87
30.53
69
36.92
P/E ratio (avg)x
18.42
17.91
20.44
24.25
28.96
30.06
30.66
34.38
40.88
47.45
22.15
34.38
29.51
81
28.81
EV/EBITx
14.81
14.38
15.13
16.36
15.99
15.98
15.15
15.44
17.87
20.98
23.00
15.98
15.71
12
6.40
FCF yield (avg)%
14.92
16.19
17.26
14.50
14.31
16.45
15.92
18.36
15.99
18.32
13.79
16.45
16.09
43
17.31
FCF margin%
14.83
17.73
18.34
19.90
20.48
23.37
25.98
28.59
26.75
24.42
15.56
25.98
21.92
57
1.317
FCF / Net incomex
1.602
1.492
1.415
1.439
1.548
1.368
1.453
1.287
1.216
1.252
1.115
1.287
1.427
29
28.69
ROIC%
27.36
25.19
26.60
25.77
22.79
22.15
22.67
21.37
23.96
25.10
3.06
22.67
24.53
82
27.62
Return on equity%
5.31
3.68
5.86
7.69
5.68
4.89
7.54
5.43
4.82
4.35
11.57
4.89
5.37
67
17.88
Return on assets%
17.58
17.56
20.51
20.20
17.75
15.29
14.63
14.57
12.19
15.04
9.44
14.63
16.42
31
1.36
EPS¥
1.00
1.00
0.94
0.99
1.03
1.11
1.09
1.18
1.16
1.01
1.40
(0.42%)
(0.17%)
—
25.32
EPS growth%
15.26
12.89
14.30
13.47
11.60
13.50
13.21
13.57
15.03
13.14
23.31
13.50
13.48
15
0.70
Bookvalue per sh¥
0.82
0.78
0.84
0.72
0.77
0.83
0.88
0.83
0.72
0.62
0.74
(4.24%)
(3.44%)
—
0.98
FCF per share¥
0.52
0.54
0.55
0.55
0.58
0.58
0.61
0.60
0.62
0.64
1.39
2.02%
2.79%
—
0.60
Dividend per sh¥
1.57
1.46
1.61
1.58
1.52
1.63
1.73
1.94
1.87
2.13
1.18
7.03%
3.36%
—
13.53
Div yield (avg)%
14.95
17.18
17.54
16.61
14.97
13.00
12.86
12.14
14.95
17.58
20.47
13.00
14.96
66
5.98
Payout ratio%
12.49
13.40
12.84
14.21
13.21
12.42
10.21
9.25
10.10
12.64
15.38
10.21
12.56
39
5.807
Shares (diluted)B
6.044
6.629
6.823
7.018
7.368
8.328
9.090
10.03
10.09
9.443
5.948
5.09%
5.63%
77
4.69
Buyback yield%
16.27
15.10
16.92
17.87
17.53
17.76
20.40
20.38
21.99
22.29
8.21
20.40
17.82
40
0.192
D/E ratiox
0.360
0.347
0.354
0.378
0.359
0.347
0.318
0.345
0.330
0.358
0.689
0.345
0.351
69
10.40
Enterprise value¥B
4.650
5.032
5.466
5.463
5.372
5.883
6.345
6.739
6.901
6.938
3.091
5.25%
4.36%
18
6.099
LT debt¥B
3.248
3.250
3.577
3.996
4.288
4.975
5.481
6.030
5.862
5.730
10.56
5.97%
5.86%
8
Revenue
¥12.21B
4.71%
1.00×
Cost of revenue
¥6.946B
4.64%
0.99×
Operating expenses
¥2.699B
4.64%
0.99×
Property and equipment
15.41%