0.718
Revenue¥B
2.331
2.286
2.278
2.291
2.267
2.304
2.359
2.376
2.419
2.464
0.744
1.68%
0.65%
94
4.43
Revenue growth%
33.77
34.43
37.14
37.93
37.28
34.35
32.81
32.69
34.51
33.28
20.79
33.28
34.39
90
6.67
Gross margin%
8.96
8.93
10.00
11.92
10.54
10.85
13.28
14.17
16.37
14.48
17.51
14.17
11.39
36
22.71
Operating margin%
9.33
7.03
5.41
3.50
5.23
8.10
5.73
4.36
3.14
3.39
27.52
4.36
5.32
56
7.30
Net margin%
16.39
13.77
14.21
12.27
12.19
12.06
15.04
14.74
16.26
19.12
5.09
15.04
14.47
25
34.42
P/E ratio (avg)x
36.24
34.71
38.41
41.63
44.08
44.49
39.98
41.05
44.29
41.57
36.32
41.57
41.31
23
24.65
EV/EBITx
32.14
35.61
36.67
37.97
41.16
38.33
36.18
34.14
31.58
34.55
19.98
34.55
35.89
11
18.01
FCF yield (avg)%
1.90
2.43
0.74
0.40
0.40
0.40
0.40
0.40
0.40
0.40
10.76
0.40
0.40
83
5.75
FCF margin%
11.65
13.47
13.01
11.91
11.88
12.67
9.74
8.76
10.40
11.30
16.44
10.40
11.77
16
1.402
FCF / Net incomex
2.328
2.732
3.278
3.327
3.352
4.021
4.168
4.855
5.479
6.473
0.603
4.855
3.686
92
27.87
ROIC%
28.45
31.31
29.69
30.42
31.64
30.05
32.34
34.21
31.33
30.65
21.75
31.33
30.98
64
10.75
Return on equity%
23.00
21.76
21.03
20.00
17.42
16.55
13.79
16.11
14.75
13.59
18.31
14.75
16.98
93
24.56
Return on assets%
2.76
0.40
0.63
0.40
0.40
0.40
0.40
1.39
0.40
0.63
22.65
0.40
0.40
36
0.58
EPS¥
0.69
0.70
0.65
0.72
0.77
0.83
0.82
0.83
0.88
0.93
0.64
4.00%
4.10%
—
25.86
EPS growth%
9.19
9.56
8.89
7.45
5.13
6.35
8.77
7.71
8.56
7.90
15.34
7.90
8.23
27
0.11
Bookvalue per sh¥
0.50
0.55
0.59
0.55
0.55
0.53
0.58
0.57
0.61
0.56
0.58
0.37%
2.40%
—
0.57
FCF per share¥
0.78
0.81
0.92
1.01
1.07
1.20
1.28
1.35
1.45
1.50
0.17
7.04%
6.78%
—
0.45
Dividend per sh¥
0.78
0.89
1.05
1.07
1.10
1.12
1.29
1.47
1.65
1.56
0.49
7.37%
8.63%
—
20.17
Div yield (avg)%
27.36
30.36
30.45
31.37
32.22
29.74
28.07
29.32
28.70
29.74
4.52
29.32
29.74
85
9.57
Payout ratio%
20.27
21.44
23.43
26.41
28.08
27.16
29.25
26.53
24.75
27.14
4.07
27.14
26.47
54
1.977
Shares (diluted)B
1.588
1.657
1.586
1.498
1.419
1.550
1.665
1.747
1.604
1.804
2.027
4.92%
2.10%
57
2.18
Buyback yield%
16.49
18.31
18.85
16.31
14.29
16.21
16.41
17.18
14.77
12.07
5.64
16.21
16.36
28
1.385
D/E ratiox
1.077
1.049
0.990
1.047
0.967
0.982
1.058
0.977
0.906
0.911
1.741
0.977
0.986
61
1,065
Enterprise value¥M
523.9
480.1
534.9
571.0
641.5
680.4
698.5
715.3
775.3
718.6
421.6
2.29%
2.79%
9
1.466
LT debt¥B
1.161
1.358
1.387
1.435
1.425
1.572
1.747
1.747
1.740
1.781
0.255
4.55%
4.84%
91
Revenue
¥2.464B
0.65%
1.00×
Cost of revenue
¥1.725B
0.65%
1.00×
Operating expenses
¥515.6M
0.31%
0.97×
Property and equipment
14.64%