5.352
Revenue¥B
4.313
4.561
4.884
5.047
5.266
5.487
5.857
6.167
6.621
7.099
5.759
6.16%
5.47%
11
2.20
Revenue growth%
23.13
25.44
23.86
23.40
26.23
24.15
25.74
27.86
26.47
29.16
25.57
26.47
25.59
56
13.12
Gross margin%
10.77
9.11
6.12
8.00
9.31
9.59
7.24
8.40
7.11
5.34
2.54
7.24
8.20
80
16.56
Operating margin%
18.79
17.37
16.11
16.27
19.24
18.42
19.33
20.68
23.09
23.43
18.39
20.68
19.01
57
6.87
Net margin%
25.82
23.02
20.59
20.71
20.93
18.24
20.02
18.67
19.77
21.32
18.60
19.77
20.65
63
24.03
P/E ratio (avg)x
10.79
11.75
11.06
9.946
9.332
9.027
9.063
10.01
10.05
9.725
18.95
9.725
9.976
58
36.14
EV/EBITx
21.20
21.14
24.24
28.94
28.86
29.50
32.90
32.00
38.30
41.02
17.95
32.90
29.22
48
19.87
FCF yield (avg)%
20.52
22.56
25.20
27.65
27.71
28.50
31.06
31.45
31.01
33.37
9.42
31.06
28.11
63
18.56
FCF margin%
6.90
7.73
9.32
11.77
13.06
12.54
13.29
10.95
9.36
7.26
12.29
10.95
10.15
9
1.610
FCF / Net incomex
0.856
0.803
0.848
0.742
0.763
0.834
0.850
0.778
0.685
0.740
1.338
0.778
0.791
87
25.78
ROIC%
2.53
2.64
2.62
5.34
3.42
2.72
0.66
0.40
0.40
1.38
10.13
0.66
2.58
23
9.85
Return on equity%
4.72
6.63
6.03
9.02
6.71
4.29
2.53
1.81
2.37
4.52
6.73
2.53
4.62
66
25.38
Return on assets%
28.59
28.93
31.88
34.04
34.83
34.44
36.64
38.69
41.47
40.09
23.69
38.69
34.64
14
0.62
EPS¥
0.69
0.77
0.78
0.73
0.71
0.75
0.73
0.72
0.72
0.77
0.66
1.67%
1.15%
—
24.82
EPS growth%
7.24
8.46
9.02
9.59
11.78
11.17
9.69
10.96
8.79
11.75
18.43
10.96
9.64
33
0.69
Bookvalue per sh¥
0.19
0.22
0.20
0.19
0.20
0.19
0.20
0.23
0.25
0.26
0.79
5.30%
3.90%
—
0.84
FCF per share¥
0.53
0.53
0.61
0.67
0.62
0.62
0.67
0.62
0.61
0.62
0.59
(0.05%)
1.78%
—
0.63
Dividend per sh¥
0.24
0.25
0.27
0.27
0.27
0.31
0.31
0.36
0.42
0.50
0.68
13.60%
8.01%
—
24.40
Div yield (avg)%
17.53
15.18
15.38
17.45
18.50
18.11
18.96
19.32
17.26
15.23
26.54
18.11
17.49
89
4.93
Payout ratio%
19.77
22.16
25.16
26.65
25.59
23.67
23.12
20.45
22.77
24.73
11.88
23.12
23.39
77
4.923
Shares (diluted)B
5.116
5.358
5.914
6.780
7.081
6.594
6.953
7.293
7.951
7.559
4.904
1.31%
3.25%
8
9.81
Buyback yield%
15.11
17.66
16.94
19.27
16.42
15.29
15.31
15.78
13.83
11.24
3.59
15.29
15.54
62
0.764
D/E ratiox
1.318
1.276
1.469
1.507
1.720
1.653
1.674
1.886
2.244
2.492
0.731
1.886
1.663
12
3.092
Enterprise value¥B
5.105
4.871
5.175
5.969
5.897
5.959
5.645
5.350
5.252
5.247
5.303
(2.31%)
(0.47%)
32
3.678
LT debt¥B
0.352
0.334
0.315
0.294
0.298
0.305
0.322
0.296
0.302
0.303
5.675
0.34%
(0.91%)
44
Revenue
¥7.099B
5.47%
1.00×
Cost of revenue
¥4.969B
5.47%
1.00×
Operating expenses
¥1.000B
5.12%
0.97×
Property and equipment
17.19%