13.79
Revenue¥B
10.34
10.78
11.39
12.27
13.05
14.10
15.01
16.18
17.39
18.18
14.24
6.87%
6.40%
54
11.37
Revenue growth%
19.92
18.83
20.61
23.52
23.79
22.85
24.20
23.09
22.29
24.24
9.36
23.09
22.97
46
29.99
Gross margin%
0.40
0.40
0.53
0.40
0.40
0.40
3.34
2.67
5.59
8.46
28.29
3.34
0.46
36
12.77
Operating margin%
17.35
16.02
16.91
14.25
11.56
13.07
11.54
11.19
12.59
15.11
3.30
12.59
13.66
48
3.00
Net margin%
23.07
23.69
21.79
23.27
24.54
24.39
26.00
24.95
23.98
24.08
22.44
24.39
24.03
77
34.10
P/E ratio (avg)x
32.38
34.61
40.03
46.93
49.85
56.33
57.19
56.18
59.71
61.28
7.440
57.19
53.01
67
29.91
EV/EBITx
28.59
30.77
34.39
32.02
30.87
29.26
26.98
27.44
26.42
27.30
25.57
27.30
28.92
91
21.41
FCF yield (avg)%
17.86
18.68
16.63
18.75
18.96
19.69
20.58
20.54
22.05
21.61
15.91
20.58
19.32
90
28.33
FCF margin%
31.69
34.04
36.65
39.37
40.89
42.91
42.62
41.71
40.82
43.69
29.92
42.62
40.86
92
0.951
FCF / Net incomex
0.770
0.831
0.783
0.853
0.880
0.931
0.902
0.773
0.664
0.706
0.186
0.773
0.807
86
3.41
ROIC%
14.34
14.18
12.41
10.17
12.97
14.97
12.44
13.16
12.99
10.57
20.98
12.99
12.98
16
25.43
Return on equity%
27.64
27.01
27.00
27.56
24.66
25.80
23.89
25.84
24.12
26.71
12.19
25.80
26.28
62
4.40
Return on assets%
9.39
9.35
12.18
11.62
14.23
14.33
16.18
16.47
14.74
17.55
8.57
16.18
14.28
93
0.42
EPS¥
0.83
0.90
0.96
0.86
0.92
0.91
0.96
0.85
0.87
0.91
0.45
(0.20%)
1.25%
—
21.09
EPS growth%
15.59
16.60
18.37
21.05
20.72
20.76
20.71
22.18
21.87
20.25
16.53
20.76
20.71
30
0.47
Bookvalue per sh¥
0.35
0.37
0.34
0.36
0.36
0.38
0.42
0.43
0.42
0.39
0.82
1.77%
1.36%
—
0.27
FCF per share¥
0.82
0.85
0.90
1.01
0.98
1.13
1.11
1.08
1.06
1.00
0.88
0.25%
2.26%
—
0.25
Dividend per sh¥
0.56
0.54
0.58
0.63
0.58
0.63
0.58
0.55
0.55
0.56
0.82
(0.45%)
(0.16%)
—
22.02
Div yield (avg)%
25.03
27.06
26.50
28.37
30.89
31.98
31.03
31.49
31.77
32.88
10.07
31.77
30.96
45
25.32
Payout ratio%
0.40
0.47
0.40
0.40
2.10
4.11
4.97
2.21
0.40
0.58
8.04
2.21
0.52
80
5.119
Shares (diluted)B
4.583
4.712
4.342
4.348
4.704
4.655
5.047
5.554
5.732
5.338
5.078
2.56%
1.20%
37
4.51
Buyback yield%
14.07
11.18
11.46
11.19
8.93
8.90
11.56
8.93
7.75
5.18
6.04
8.90
10.06
86
0.801
D/E ratiox
1.833
1.849
1.812
2.129
2.247
2.272
2.654
2.674
2.912
2.880
1.042
2.674
2.259
10
8.149
Enterprise value¥B
17.41
18.46
20.45
22.97
26.84
28.81
30.76
33.07
39.44
40.85
12.18
8.76%
9.41%
43
12.29
LT debt¥B
9.426
9.401
9.802
9.882
9.343
9.445
8.978
9.395
8.890
10.06
4.296
1.49%
0.25%
87
Revenue
¥18.18B
6.40%
1.00×
Cost of revenue
¥12.12B
6.00%
0.96×
Operating expenses
¥2.123B
7.44%
1.10×
Property and equipment
22.04%