2.869
Revenue¥B
1.819
1.909
2.029
2.212
2.374
2.576
2.796
2.962
3.216
3.439
2.969
7.69%
7.51%
82
15.39
Revenue growth%
23.79
22.15
24.94
25.47
23.80
22.42
22.78
20.10
20.88
23.77
20.14
22.42
23.28
16
3.47
Gross margin%
33.08
31.81
33.10
30.36
28.31
29.43
31.19
34.06
34.37
37.18
25.27
34.06
32.45
81
11.92
Operating margin%
5.65
5.54
4.58
3.14
1.85
3.57
5.45
4.61
7.60
6.05
27.67
5.45
5.03
85
16.42
Net margin%
18.13
19.15
18.14
16.49
13.88
16.32
18.64
21.48
19.60
16.88
4.46
18.64
18.14
38
34.63
P/E ratio (avg)x
14.70
13.73
12.72
12.56
12.99
12.23
11.65
12.27
11.33
10.90
31.28
11.65
12.42
23
31.17
EV/EBITx
11.21
12.70
13.97
14.52
13.88
14.90
15.70
16.61
16.44
16.80
19.28
16.44
14.71
39
21.39
FCF yield (avg)%
13.67
11.03
13.54
15.02
13.61
13.70
13.61
14.15
14.59
13.64
5.20
13.70
13.66
13
3.45
FCF margin%
4.80
3.62
4.34
5.06
5.05
7.02
4.03
1.68
4.18
2.96
19.09
4.03
4.26
44
1.488
FCF / Net incomex
2.720
2.602
3.020
2.955
3.458
3.835
4.080
4.294
4.741
5.460
1.384
4.294
3.646
67
11.44
ROIC%
16.53
13.55
16.51
18.88
18.96
21.92
24.63
26.23
24.24
26.29
20.52
24.63
20.44
5
29.91
Return on equity%
9.86
12.39
10.67
12.39
12.67
10.72
9.62
7.01
5.72
5.05
29.37
7.01
10.26
56
20.31
Return on assets%
10.18
7.19
4.49
1.54
1.99
2.28
1.21
0.70
0.66
1.65
14.47
1.21
1.82
43
0.74
EPS¥
1.62
1.79
1.86
1.88
1.97
2.24
2.21
2.09
1.95
2.02
0.82
0.54%
2.41%
—
23.70
EPS growth%
21.13
18.75
19.76
20.40
18.50
21.10
22.98
24.70
21.81
24.20
11.15
22.98
21.12
41
1.19
Bookvalue per sh¥
1.88
1.81
1.62
1.69
1.74
1.58
1.58
1.63
1.55
1.56
3.21
(2.15%)
(2.84%)
—
2.45
FCF per share¥
2.28
2.55
2.51
2.69
2.68
2.64
2.44
2.51
2.63
2.54
1.80
(1.08%)
0.19%
—
1.17
Dividend per sh¥
0.51
0.49
0.56
0.63
0.63
0.71
0.73
0.73
0.69
0.72
2.54
2.93%
2.65%
—
7.63
Div yield (avg)%
21.10
22.65
23.56
25.25
23.40
23.09
22.46
21.52
21.96
24.64
9.24
22.46
22.87
60
13.40
Payout ratio%
36.29
35.59
33.20
31.91
34.90
33.96
33.97
34.82
33.72
31.42
16.51
33.96
33.97
73
0.751
Shares (diluted)B
0.823
0.844
0.931
0.891
0.897
1.044
1.019
1.070
1.238
1.351
0.755
8.54%
5.26%
93
16.06
Buyback yield%
14.88
14.11
15.39
14.47
14.65
15.03
14.52
17.19
15.83
18.25
8.88
15.83
14.96
25
1.755
D/E ratiox
1.776
1.912
2.166
2.228
2.254
2.373
2.434
2.659
2.737
2.720
0.344
2.659
2.313
13
2.066
Enterprise value¥B
0.793
0.869
0.764
0.721
0.727
0.706
0.679
0.658
0.645
0.651
1.886
(2.18%)
(1.13%)
88
1.884
LT debt¥B
2.528
2.594
2.348
2.449
2.220
2.020
1.740
1.475
1.400
1.249
2.582
(10.86%)
(6.51%)
26
Revenue
¥3.439B
7.51%
1.00×
Cost of revenue
¥2.287B
7.46%
0.99×
Operating expenses
¥663.2M
7.75%
1.02×
Property and equipment
15.08%