1.747
Revenue¥B
3.534
3.840
4.106
4.540
4.958
5.335
5.703
6.248
6.780
7.285
1.934
8.00%
8.56%
74
13.58
Revenue growth%
5.23
5.19
4.04
7.03
5.40
5.41
7.22
8.82
9.72
11.92
20.75
8.82
6.22
39
13.03
Gross margin%
27.45
24.72
24.80
25.61
24.46
25.91
26.10
25.43
26.71
27.88
17.87
26.10
25.76
59
15.29
Operating margin%
9.39
7.61
7.72
5.47
4.85
3.25
1.30
3.47
1.65
3.39
20.02
3.25
4.16
58
7.18
Net margin%
14.93
16.58
19.07
17.32
19.59
16.78
15.35
18.14
15.78
14.51
2.82
15.78
16.68
50
6.059
P/E ratio (avg)x
20.42
20.26
21.97
24.15
26.10
29.13
30.18
33.52
30.00
32.11
20.82
30.18
27.62
82
31.14
EV/EBITx
46.91
46.46
49.44
48.50
55.24
53.92
61.17
62.39
60.06
67.42
19.87
61.17
54.58
66
8.55
FCF yield (avg)%
30.31
32.54
31.76
30.76
30.60
32.03
32.53
30.77
32.27
34.53
16.23
32.27
31.89
42
26.29
FCF margin%
12.23
10.07
12.44
13.25
13.93
11.55
14.37
15.04
14.64
15.62
5.68
14.64
13.59
47
1.705
FCF / Net incomex
1.365
1.214
1.186
1.156
1.149
0.998
0.967
0.955
0.898
0.781
1.044
0.955
1.073
87
21.07
ROIC%
1.39
0.40
0.40
3.25
3.15
1.04
2.79
5.56
8.43
8.01
5.53
5.56
2.97
92
18.30
Return on equity%
11.14
9.26
10.17
8.77
9.20
8.22
8.47
8.33
10.63
13.12
12.69
8.47
9.23
94
2.73
Return on assets%
16.67
15.68
14.79
15.99
16.49
18.20
16.43
19.11
19.77
20.30
21.09
19.11
16.58
13
1.93
EPS¥
0.86
0.89
0.85
0.83
0.73
0.70
0.67
0.72
0.69
0.60
2.10
(3.88%)
(4.87%)
—
11.33
EPS growth%
3.04
5.05
6.85
5.79
5.67
8.13
8.77
7.00
4.32
3.59
5.81
7.00
5.73
88
1.09
Bookvalue per sh¥
2.42
2.33
2.26
2.43
2.77
3.08
3.18
3.16
3.40
3.78
1.13
6.39%
4.28%
—
1.41
FCF per share¥
2.46
2.36
2.33
2.29
2.12
2.11
1.94
1.84
1.71
1.72
0.81
(4.13%)
(3.62%)
—
1.77
Dividend per sh¥
2.55
2.98
3.43
4.06
4.66
5.24
5.91
7.00
6.76
7.63
1.05
10.37%
13.17%
—
17.06
Div yield (avg)%
23.37
20.79
22.55
20.29
20.52
18.40
19.18
19.15
18.71
19.94
20.01
19.15
20.12
67
9.92
Payout ratio%
16.66
15.76
14.34
13.34
12.13
13.94
13.83
14.61
11.94
12.21
18.14
13.83
13.88
14
0.926
Shares (diluted)B
1.323
1.326
1.542
1.689
1.654
1.780
1.984
2.332
2.649
2.809
0.947
11.17%
8.98%
56
6.35
Buyback yield%
16.47
17.14
18.21
19.22
17.93
19.62
20.44
19.44
19.33
20.72
5.01
19.62
19.27
56
1.365
D/E ratiox
2.357
2.543
2.853
3.253
3.588
4.085
4.835
5.528
5.614
6.715
1.285
5.528
3.837
16
4.513
Enterprise value¥B
3.403
3.508
3.670
3.245
3.066
2.877
2.887
2.609
2.725
2.515
1.540
(3.89%)
(3.67%)
36
0.715
LT debt¥B
7.116
8.262
8.979
9.785
11.19
11.66
13.78
14.73
15.16
17.36
4.967
9.18%
10.30%
94
Revenue
¥7.285B
8.56%
1.00×
Cost of revenue
¥5.081B
8.75%
1.02×
Operating expenses
¥789.2M
7.52%
0.91×
Property and equipment
15.60%