1.517
Revenue¥B
1.826
1.831
1.887
1.935
1.986
1.999
2.028
2.103
2.109
2.158
1.693
1.67%
1.77%
41
22.18
Revenue growth%
11.21
12.40
15.37
15.74
15.78
13.06
13.19
12.77
13.25
12.31
19.77
13.06
13.12
6
9.93
Gross margin%
19.21
20.48
18.83
20.17
18.24
17.11
18.74
20.50
21.34
22.85
10.46
20.50
19.69
28
12.18
Operating margin%
7.75
5.21
6.24
4.09
5.24
7.53
7.38
7.86
5.49
5.95
28.57
7.38
6.09
35
5.02
Net margin%
24.97
26.35
26.74
28.10
27.38
26.16
25.57
23.79
21.82
22.26
22.29
23.79
25.87
66
28.83
P/E ratio (avg)x
34.77
35.31
39.60
44.40
49.32
51.48
53.50
50.41
54.27
60.24
29.00
53.50
49.87
45
20.19
EV/EBITx
36.24
40.58
46.21
48.40
52.81
60.86
59.41
60.49
65.30
78.78
16.32
60.86
56.11
92
22.77
FCF yield (avg)%
25.19
26.44
28.73
28.39
29.86
28.70
26.59
28.16
26.85
26.04
16.04
26.85
27.50
91
13.23
FCF margin%
24.64
25.87
23.80
22.65
21.12
21.00
22.27
22.69
22.72
22.51
19.75
22.51
22.67
72
0.816
FCF / Net incomex
0.750
0.788
0.775
0.825
0.958
0.975
1.030
1.193
1.153
1.122
0.928
1.122
0.966
90
26.64
ROIC%
5.01
7.09
9.96
10.16
10.06
12.05
13.24
10.32
9.02
8.42
14.25
10.32
10.01
58
10.26
Return on equity%
9.67
11.70
13.52
10.79
11.73
14.66
12.58
9.98
10.44
8.70
6.27
10.44
11.24
53
5.67
Return on assets%
24.15
22.40
24.17
24.23
25.58
26.61
28.49
30.50
33.01
35.33
26.99
30.50
26.09
6
0.73
EPS¥
0.47
0.42
0.38
0.32
0.30
0.31
0.27
0.26
0.25
0.25
0.79
(3.62%)
(6.81%)
—
25.30
EPS growth%
23.34
25.28
25.55
26.46
28.92
26.87
26.57
24.20
24.17
26.67
19.68
26.57
26.00
32
1.51
Bookvalue per sh¥
1.89
2.01
2.25
2.25
2.62
2.58
2.75
3.22
3.28
3.28
1.33
4.56%
6.99%
—
1.91
FCF per share¥
1.80
1.90
1.72
1.84
2.02
2.12
2.32
2.23
2.01
1.81
1.09
(2.17%)
1.15%
—
0.51
Dividend per sh¥
0.95
0.95
0.92
1.08
1.21
1.43
1.36
1.34
1.30
1.38
1.54
2.69%
4.98%
—
24.32
Div yield (avg)%
4.66
1.70
3.78
5.97
8.42
5.70
4.16
3.16
3.97
1.68
18.43
3.97
4.06
15
23.27
Payout ratio%
20.57
18.68
20.53
18.44
15.75
18.43
17.74
16.59
16.11
14.30
11.65
16.59
18.08
20
0.387
Shares (diluted)B
0.572
0.624
0.721
0.856
0.914
1.029
1.055
1.226
1.396
1.462
0.385
9.86%
11.46%
70
17.35
Buyback yield%
15.40
13.74
16.39
17.52
17.83
18.42
19.63
21.56
24.24
22.92
26.29
21.56
18.12
62
0.221
D/E ratiox
0.804
0.876
0.905
0.810
0.708
0.758
0.765
0.716
0.705
0.726
1.163
0.726
0.762
31
0.476
Enterprise value¥B
1.709
1.754
1.715
1.579
1.608
1.524
1.676
1.602
1.767
1.688
0.809
0.98%
0.36%
13
1,168
LT debt¥M
251.8
251.7
279.0
312.2
314.6
327.6
344.4
338.3
363.4
326.8
122.6
0.76%
2.82%
5
Revenue
¥2.158B
1.77%
1.00×
Cost of revenue
¥1.418B
1.97%
1.02×
Operating expenses
¥249.8M
1.83%
1.01×
Property and equipment
17.34%