2.568
Revenue¥B
2.339
2.459
2.571
2.650
2.698
2.804
2.925
2.979
2.998
3.098
2.631
2.80%
3.16%
8
23.17
Revenue growth%
26.44
28.61
27.62
25.24
22.56
20.09
21.09
22.15
24.23
23.98
17.86
22.15
24.10
85
3.99
Gross margin%
29.66
31.71
32.13
30.35
30.88
28.58
26.98
27.26
27.75
25.35
12.89
27.26
29.12
7
28.35
Operating margin%
19.91
17.38
17.04
14.57
14.36
15.44
17.22
17.65
16.93
14.79
7.20
16.93
16.99
68
14.05
Net margin%
8.47
8.69
6.26
7.85
8.04
9.77
8.15
10.31
10.65
13.49
20.31
10.31
8.58
81
7.403
P/E ratio (avg)x
15.59
14.23
13.32
12.91
12.83
11.19
11.81
11.41
11.66
11.09
27.79
11.41
12.32
58
19.06
EV/EBITx
34.28
30.67
33.88
32.58
32.47
33.48
31.19
30.57
32.65
30.32
11.07
31.19
32.52
31
17.36
FCF yield (avg)%
15.71
17.66
19.94
18.98
17.02
16.74
16.77
19.73
21.49
21.82
25.58
19.73
18.32
30
7.45
FCF margin%
30.77
33.67
32.19
33.75
31.86
29.26
31.03
29.11
28.95
30.68
14.52
29.26
30.90
66
1.062
FCF / Net incomex
1.865
2.036
2.293
2.198
2.052
2.337
2.581
2.678
2.459
2.566
0.739
2.566
2.315
38
4.91
ROIC%
5.59
4.27
3.74
3.58
4.05
5.37
4.51
2.23
4.55
2.05
24.14
4.51
4.16
85
29.15
Return on equity%
9.07
6.60
4.47
6.17
8.59
8.54
8.06
7.51
7.05
5.52
23.17
7.51
7.28
89
9.73
Return on assets%
23.20
24.72
27.15
25.12
22.50
22.88
20.93
22.12
20.39
22.91
11.86
22.12
22.89
41
0.91
EPS¥
1.55
1.62
1.70
1.79
1.77
2.09
2.40
2.82
2.88
3.42
0.99
14.05%
9.19%
—
9.15
EPS growth%
22.25
22.75
20.05
22.23
22.09
20.74
20.21
17.59
19.49
20.97
27.96
20.21
20.86
22
0.46
Bookvalue per sh¥
0.64
0.65
0.74
0.88
0.86
0.88
1.06
1.08
1.17
1.19
0.56
6.82%
7.15%
—
0.57
FCF per share¥
1.45
1.70
1.80
1.89
2.25
2.41
2.51
2.72
3.13
3.25
0.80
7.60%
9.61%
—
0.71
Dividend per sh¥
0.29
0.28
0.25
0.24
0.25
0.26
0.25
0.27
0.27
0.25
0.40
(0.19%)
(1.35%)
—
9.94
Div yield (avg)%
16.82
15.62
17.07
14.97
12.82
10.86
9.12
8.53
10.01
7.03
7.42
9.12
11.84
35
8.90
Payout ratio%
13.59
11.32
13.62
13.10
13.52
13.28
14.68
16.39
18.67
19.50
29.14
16.39
13.60
34
0.980
Shares (diluted)B
1.675
1.753
1.940
1.995
1.972
2.057
2.231
2.248
2.284
2.449
0.941
4.43%
3.93%
6
2.60
Buyback yield%
28.18
30.80
31.37
32.35
33.30
34.90
33.92
33.16
34.15
31.54
17.10
33.92
32.76
41
0.960
D/E ratiox
0.806
0.688
0.610
0.581
0.586
0.599
0.628
0.573
0.517
0.504
0.860
0.573
0.592
65
1.019
Enterprise value¥B
1.308
1.539
1.506
1.575
1.813
1.807
1.770
1.757
1.736
1.675
0.992
(1.58%)
2.93%
82
2.068
LT debt¥B
0.170
0.192
0.193
0.193
0.194
0.185
0.185
0.205
0.210
0.223
1.825
2.82%
2.24%
95
Revenue
¥3.098B
3.16%
1.00×
Cost of revenue
¥2.070B
2.91%
0.98×
Operating expenses
¥535.2M
3.83%
1.07×
Property and equipment
18.22%