1.828
Revenue¥B
9.094
9.843
10.78
11.59
12.27
13.57
14.74
15.87
17.40
18.63
1.882
8.71%
8.48%
34
29.18
Revenue growth%
10.86
13.52
13.49
11.32
9.59
9.25
7.96
5.18
3.18
1.39
28.39
5.18
9.42
89
21.03
Gross margin%
6.92
9.54
11.33
13.55
13.38
13.46
13.98
11.26
8.55
7.60
24.47
11.26
11.29
48
6.91
Operating margin%
16.44
15.85
12.85
13.19
10.83
9.62
10.30
8.75
11.10
9.71
15.63
9.71
10.97
10
13.97
Net margin%
6.85
5.25
2.31
2.32
0.40
0.40
0.40
0.66
0.40
2.53
28.25
0.40
1.48
24
24.66
P/E ratio (avg)x
25.44
24.58
24.81
26.53
27.22
25.11
27.99
26.59
25.31
25.45
32.41
25.45
25.44
91
12.88
EV/EBITx
22.78
23.82
23.15
25.24
26.44
25.22
26.66
28.68
29.93
30.83
25.91
28.68
25.84
32
4.57
FCF yield (avg)%
28.71
29.34
28.64
29.18
32.05
30.79
32.85
35.68
33.32
34.81
28.99
33.32
31.42
8
16.28
FCF margin%
28.74
26.05
23.76
23.06
23.79
25.22
27.30
26.86
28.93
31.06
27.45
27.30
26.45
23
1.778
FCF / Net incomex
0.248
0.269
0.265
0.230
0.208
0.206
0.179
0.164
0.156
0.170
1.655
0.170
0.207
23
23.27
ROIC%
20.47
19.74
17.49
17.44
15.08
14.08
12.49
13.66
11.21
10.38
3.64
12.49
14.58
16
22.56
Return on equity%
8.37
6.91
5.59
2.63
4.60
3.84
1.30
0.40
2.57
5.19
13.94
2.57
4.22
66
17.87
Return on assets%
5.81
7.76
4.92
6.18
4.19
4.38
3.44
3.27
5.86
5.13
6.36
4.38
5.02
51
2.03
EPS¥
1.15
1.16
1.21
1.27
1.35
1.32
1.30
1.44
1.65
1.87
2.18
6.80%
4.85%
—
10.01
EPS growth%
13.41
14.25
12.13
11.37
8.63
7.70
5.72
5.96
6.97
7.67
17.78
6.97
8.17
27
2.80
Bookvalue per sh¥
1.70
1.56
1.53
1.47
1.38
1.31
1.24
1.16
1.14
1.10
0.56
(4.41%)
(5.02%)
—
1.21
FCF per share¥
3.90
3.71
3.50
4.06
4.33
4.85
5.40
5.51
6.31
6.29
2.41
7.74%
4.76%
—
0.93
Dividend per sh¥
2.64
2.73
2.68
2.97
3.29
3.84
3.87
3.76
3.91
4.32
2.92
5.57%
4.67%
—
15.13
Div yield (avg)%
0.40
0.40
0.51
0.40
0.40
0.40
0.40
1.92
0.40
0.40
22.28
0.40
0.40
20
17.70
Payout ratio%
28.63
27.85
28.98
29.49
27.07
24.82
25.62
23.71
21.48
21.70
12.29
23.71
26.34
19
3.384
Shares (diluted)B
4.561
5.027
5.968
6.229
6.862
7.062
8.100
8.342
8.135
9.430
3.409
6.57%
9.26%
36
5.84
Buyback yield%
0.40
0.40
3.17
3.51
3.13
5.31
3.10
1.76
1.43
1.88
28.01
1.88
2.49
67
1.578
D/E ratiox
0.237
0.257
0.258
0.294
0.337
0.328
0.376
0.441
0.494
0.572
1.282
0.441
0.332
49
12.89
Enterprise value¥B
2.599
2.937
3.288
3.358
3.334
3.223
3.097
3.355
3.650
4.007
10.29
3.75%
5.26%
43
6.711
LT debt¥B
7.796
8.725
9.042
8.787
9.153
10.43
9.932
10.22
10.97
12.10
8.806
5.75%
4.56%
53
Revenue
¥18.63B
8.48%
1.00×
Cost of revenue
¥13.04B
8.48%
1.00×
Operating expenses
¥2.795B
7.98%
0.96×
Property and equipment
16.41%