0.949
Revenue¥B
3.060
3.138
3.098
3.099
3.056
3.106
3.144
3.214
3.212
3.296
0.972
1.52%
0.89%
54
20.52
Revenue growth%
26.38
28.83
31.69
31.17
31.89
29.83
29.22
30.48
28.73
29.26
18.54
29.26
29.55
32
8.05
Gross margin%
19.97
18.74
18.27
15.80
17.80
17.55
18.88
21.18
22.71
19.90
8.55
19.90
18.81
94
23.18
Operating margin%
20.98
19.10
16.82
16.02
18.22
19.30
18.57
17.16
16.16
17.92
12.52
17.92
18.07
72
2.02
Net margin%
14.56
17.07
18.95
21.87
24.68
26.58
24.66
22.75
22.91
25.21
2.50
24.66
22.83
45
7.332
P/E ratio (avg)x
18.30
17.58
15.95
16.54
16.05
17.87
16.09
16.65
16.88
18.59
15.17
16.88
16.76
16
25.75
EV/EBITx
33.20
30.17
31.43
34.56
38.08
38.63
34.98
37.28
33.18
33.87
32.60
34.98
34.22
80
25.50
FCF yield (avg)%
21.43
20.65
23.26
26.13
28.94
29.38
30.97
31.72
31.83
30.53
6.41
30.97
29.16
56
16.91
FCF margin%
21.97
19.66
20.68
22.80
23.16
23.10
20.90
19.12
22.05
24.85
8.81
22.05
22.01
69
1.217
FCF / Net incomex
1.360
1.245
1.155
1.172
1.115
1.073
1.050
1.004
1.068
1.057
0.660
1.057
1.094
33
4.25
ROIC%
1.86
2.31
4.37
1.90
2.11
1.26
0.72
2.79
2.10
0.40
9.55
1.26
2.00
46
13.70
Return on equity%
18.91
16.01
16.83
15.28
13.15
14.87
14.95
12.70
10.76
10.29
8.45
12.70
14.91
38
5.81
Return on assets%
17.43
18.06
20.74
22.08
21.71
22.08
20.21
18.82
16.44
16.46
24.16
18.82
19.52
51
1.95
EPS¥
2.07
2.19
2.54
2.99
3.04
2.99
3.33
3.40
3.43
3.65
2.12
3.73%
5.37%
—
3.52
EPS growth%
16.89
18.85
17.79
17.20
15.33
12.38
11.34
11.72
11.07
13.41
5.86
11.72
14.37
93
1.53
Bookvalue per sh¥
1.01
1.01
0.97
0.93
0.79
0.71
0.62
0.53
0.55
0.51
0.75
(8.30%)
(7.82%)
—
1.87
FCF per share¥
1.16
1.26
1.30
1.22
1.23
1.27
1.12
1.09
0.99
0.99
1.99
(4.27%)
(2.23%)
—
2.16
Dividend per sh¥
0.87
0.82
0.72
0.75
0.76
0.79
0.85
0.90
0.97
0.91
1.71
3.58%
(0.58%)
—
13.50
Div yield (avg)%
30.88
29.17
28.89
26.25
23.94
21.11
21.28
24.04
21.53
18.64
29.47
21.28
23.99
35
5.03
Payout ratio%
7.65
5.29
3.20
4.10
4.68
2.53
1.25
1.09
3.84
3.18
12.76
2.53
3.52
49
1.057
Shares (diluted)B
2.168
2.272
2.264
2.470
2.850
2.808
2.911
3.331
3.269
3.229
1.096
2.53%
5.18%
53
24.31
Buyback yield%
29.50
29.17
31.50
34.10
34.33
35.14
37.58
35.51
33.65
36.22
19.58
35.51
34.22
86
0.833
D/E ratiox
1.406
1.472
1.587
1.668
1.556
1.694
1.661
1.608
1.383
1.454
1.184
1.608
1.572
71
0.247
Enterprise value¥B
1.796
1.751
1.574
1.655
1.708
1.843
1.678
1.791
1.784
1.713
0.819
0.06%
(1.57%)
46
2.659
LT debt¥B
2.180
2.192
2.023
2.325
2.276
2.460
2.436
2.535
2.574
2.365
0.378
0.77%
0.95%
76
Revenue
¥3.296B
0.89%
1.00×
Cost of revenue
¥1.792B
0.48%
0.96×
Operating expenses
¥461.9M
1.36%
1.05×
Property and equipment
15.61%