3.644
Revenue¥B
4.150
4.401
4.657
4.931
5.098
5.403
5.584
5.941
6.343
6.567
3.783
5.19%
5.13%
13
28.18
Revenue growth%
20.68
23.19
23.74
25.97
26.59
28.74
28.26
26.42
24.95
23.19
19.85
26.42
25.46
91
14.72
Gross margin%
25.27
23.34
21.55
24.48
25.77
23.55
23.60
23.46
21.42
23.61
13.56
23.55
23.58
9
29.29
Operating margin%
13.17
11.62
10.08
12.27
9.58
9.60
7.70
8.63
6.11
7.25
19.09
7.70
9.59
57
18.77
Net margin%
6.74
9.43
10.54
12.92
11.95
13.67
11.37
13.09
10.87
12.37
10.74
12.37
11.66
75
23.51
P/E ratio (avg)x
20.82
23.17
24.05
25.43
29.62
27.80
29.66
32.22
33.38
31.84
24.68
31.84
28.71
65
8.904
EV/EBITx
37.50
38.45
44.40
44.80
44.65
50.92
58.67
57.78
64.23
76.88
15.89
58.67
47.86
52
22.99
FCF yield (avg)%
12.65
11.41
14.35
14.13
14.23
16.01
14.86
15.21
16.69
19.13
13.22
16.01
14.61
17
12.34
FCF margin%
29.77
31.77
29.34
28.27
26.79
28.66
30.88
33.25
33.58
32.09
7.61
32.09
30.33
73
1.420
FCF / Net incomex
1.832
2.078
2.097
2.181
2.295
2.616
2.817
2.812
3.059
3.019
0.285
2.817
2.455
92
6.15
ROIC%
13.93
16.50
18.77
20.07
21.52
19.66
20.47
19.21
20.82
20.42
19.39
20.42
19.87
52
29.13
Return on equity%
16.30
15.03
17.89
16.88
17.33
16.05
18.49
18.98
21.70
24.29
27.60
18.98
17.61
49
13.66
Return on assets%
19.62
18.14
16.10
17.93
16.54
15.03
17.57
16.32
15.95
18.32
6.48
16.32
17.06
29
0.66
EPS¥
0.54
0.52
0.47
0.46
0.47
0.51
0.53
0.58
0.59
0.53
0.72
2.56%
(0.46%)
—
28.00
EPS growth%
25.53
24.26
24.99
27.47
27.68
25.15
24.27
26.17
25.34
24.60
26.40
25.15
25.24
16
0.22
Bookvalue per sh¥
0.28
0.32
0.36
0.39
0.44
0.47
0.49
0.51
0.53
0.58
0.34
5.48%
7.39%
—
0.56
FCF per share¥
0.48
0.53
0.47
0.43
0.43
0.41
0.37
0.37
0.39
0.36
0.79
(3.37%)
(2.67%)
—
0.56
Dividend per sh¥
0.65
0.70
0.64
0.62
0.66
0.69
0.71
0.66
0.65
0.67
0.53
0.39%
0.34%
—
29.16
Div yield (avg)%
13.93
12.71
12.90
14.82
14.86
14.61
11.67
9.24
8.40
10.35
24.15
10.35
12.81
65
8.02
Payout ratio%
3.94
2.29
2.19
5.05
3.09
2.85
2.38
0.81
0.40
0.40
24.31
0.81
2.34
66
7.432
Shares (diluted)B
11.56
11.39
12.56
13.92
16.26
18.78
21.85
21.69
23.05
25.13
7.278
9.10%
9.94%
45
15.34
Buyback yield%
1.56
2.45
3.57
4.59
4.78
3.26
0.93
0.77
2.44
0.40
6.60
0.93
2.45
8
1.341
D/E ratiox
1.098
1.087
1.286
1.446
1.502
1.678
1.833
2.009
2.294
2.373
0.486
2.009
1.590
60
6.270
Enterprise value¥B
8.692
8.128
9.057
10.37
11.59
12.52
12.03
11.65
11.44
11.29
0.744
(0.53%)
4.15%
11
4.742
LT debt¥B
5.469
4.876
4.285
4.045
3.532
3.088
3.122
3.001
2.563
2.633
1.052
(5.71%)
(7.17%)
90
Revenue
¥6.567B
5.13%
1.00×
Cost of revenue
¥3.514B
5.55%
1.04×
Operating expenses
¥934.1M
4.29%
0.92×
Property and equipment
16.70%