0.407
Revenue¥B
5.451
5.527
5.637
5.707
5.945
6.066
6.168
6.351
6.605
6.686
0.435
2.38%
2.27%
91
11.88
Revenue growth%
21.50
18.77
19.94
17.97
18.06
16.29
14.76
15.77
12.99
11.83
27.82
14.76
17.13
65
29.23
Gross margin%
7.18
7.55
8.01
6.61
8.85
6.35
4.67
5.46
5.06
2.43
21.25
5.06
6.48
61
22.08
Operating margin%
10.45
11.04
11.93
9.80
9.51
8.49
7.20
8.98
10.08
10.14
7.31
8.98
9.94
94
13.18
Net margin%
1.73
3.63
2.69
4.09
3.17
2.92
1.57
3.61
1.83
2.88
10.66
2.88
2.90
69
18.17
P/E ratio (avg)x
35.18
34.18
35.46
37.91
38.31
41.45
38.76
37.32
35.83
41.03
19.42
38.76
37.61
82
23.92
EV/EBITx
21.36
23.09
22.39
25.36
27.48
26.38
31.14
30.23
30.48
33.91
11.09
30.48
26.93
24
12.03
FCF yield (avg)%
22.19
22.82
24.77
24.58
23.71
26.69
26.78
29.74
28.00
26.35
28.22
26.78
25.56
33
3.70
FCF margin%
6.51
4.60
4.53
4.74
4.63
3.82
2.19
0.67
0.40
0.40
28.59
0.67
4.18
64
1.613
FCF / Net incomex
0.806
0.741
0.756
0.723
0.778
0.739
0.682
0.701
0.787
0.815
0.227
0.739
0.748
57
13.64
ROIC%
19.05
17.10
20.02
21.93
22.03
20.54
19.83
17.08
14.75
13.76
11.70
17.08
19.44
87
24.61
Return on equity%
27.20
24.59
25.81
27.06
27.16
26.91
27.53
27.41
25.77
28.29
20.39
27.41
27.11
62
17.13
Return on assets%
21.51
23.61
26.28
28.50
31.05
28.21
26.04
28.15
26.30
25.17
24.30
26.30
26.29
28
0.43
EPS¥
0.57
0.63
0.60
0.65
0.64
0.60
0.63
0.59
0.65
0.64
0.47
(0.14%)
1.67%
—
19.65
EPS growth%
16.13
16.76
18.07
20.90
20.86
20.37
18.89
16.98
18.24
16.13
14.84
18.24
18.16
73
0.82
Bookvalue per sh¥
1.45
1.39
1.49
1.67
1.91
1.94
2.24
2.37
2.33
2.23
1.07
3.14%
5.57%
—
0.36
FCF per share¥
1.55
1.72
1.61
1.78
1.80
1.97
1.83
2.00
1.86
2.00
0.32
2.13%
1.65%
—
1.08
Dividend per sh¥
1.43
1.48
1.50
1.38
1.52
1.69
1.94
1.96
2.01
2.11
1.90
6.83%
4.05%
—
27.24
Div yield (avg)%
20.03
20.18
19.72
19.19
21.84
22.03
20.39
22.90
24.18
21.23
14.61
22.03
20.81
82
28.49
Payout ratio%
20.73
22.42
23.08
25.81
27.15
28.29
31.24
33.57
36.17
35.41
2.04
33.57
27.72
28
1.692
Shares (diluted)B
1.434
1.483
1.413
1.430
1.475
1.334
1.366
1.222
1.029
0.993
1.682
(7.61%)
(3.97%)
8
23.86
Buyback yield%
24.19
26.16
28.40
31.26
31.09
30.39
30.44
28.29
26.56
24.87
5.52
28.29
28.35
37
0.560
D/E ratiox
2.265
2.412
2.347
2.548
2.661
2.614
2.825
2.984
3.025
3.563
0.963
2.984
2.638
64
1.183
Enterprise value¥B
1.736
1.953
2.143
2.315
2.259
2.363
2.255
2.187
2.459
2.694
1.640
3.58%
4.17%
67
2.497
LT debt¥B
3.432
3.793
4.182
4.092
4.502
4.324
4.591
4.301
4.736
4.646
2.263
0.63%
4.08%
76
Revenue
¥6.686B
2.27%
1.00×
Cost of revenue
¥4.546B
2.27%
1.00×
Operating expenses
¥820.6M
2.88%
1.06×
Property and equipment
14.65%