0.291
Revenue¥B
1.541
1.613
1.686
1.774
1.858
1.903
1.987
2.032
2.120
2.157
0.297
3.03%
3.83%
64
25.98
Revenue growth%
10.49
11.79
11.50
12.67
10.79
12.76
12.76
10.99
9.33
9.53
21.14
10.99
11.25
31
16.08
Gross margin%
16.70
14.16
15.63
15.24
17.38
14.67
12.64
14.93
17.38
20.18
29.58
14.93
15.43
81
29.12
Operating margin%
9.26
10.15
8.95
9.00
8.92
10.73
9.00
8.51
7.73
10.40
18.55
9.00
9.00
79
8.51
Net margin%
13.38
11.58
13.08
14.36
13.95
11.07
10.42
12.91
14.94
12.21
22.66
12.21
13.00
65
37.81
P/E ratio (avg)x
22.91
21.44
22.58
20.48
20.18
18.16
18.64
19.33
21.42
22.17
30.91
19.33
20.95
44
25.20
EV/EBITx
15.14
15.54
13.19
12.97
11.41
10.66
9.533
9.499
8.800
9.533
22.96
9.533
11.03
54
2.26
FCF yield (avg)%
4.84
6.18
8.88
9.56
9.32
6.55
5.45
3.44
4.76
6.48
23.31
5.45
6.33
33
17.32
FCF margin%
14.39
13.55
14.88
15.69
17.99
20.61
21.44
23.74
24.73
25.10
29.46
23.74
19.30
81
1.465
FCF / Net incomex
0.196
0.175
0.158
0.135
0.117
0.122
0.129
0.118
0.108
0.116
0.874
0.118
0.125
6
14.72
ROIC%
7.61
6.34
7.37
5.31
6.67
4.27
4.19
2.72
4.98
7.82
25.65
4.27
5.82
7
17.50
Return on equity%
32.99
34.97
36.87
35.93
37.89
39.64
37.36
39.83
39.30
36.47
22.29
39.30
37.12
82
6.16
Return on assets%
11.96
10.77
8.28
10.47
11.54
13.67
11.16
13.00
15.17
18.03
7.00
13.67
11.75
55
2.62
EPS¥
3.45
3.70
3.45
3.56
3.15
3.33
3.35
3.14
3.10
3.20
2.78
0.34%
0.06%
—
28.20
EPS growth%
5.51
4.84
7.81
4.98
7.21
7.24
8.83
8.41
8.66
10.43
5.83
8.66
7.52
64
0.52
Bookvalue per sh¥
2.38
2.17
2.20
2.30
2.44
2.60
2.40
2.69
2.94
3.14
3.65
5.14%
3.51%
—
1.59
FCF per share¥
3.37
3.26
3.26
3.44
3.87
3.91
4.27
4.72
5.54
5.43
0.64
6.99%
5.29%
—
0.75
Dividend per sh¥
1.72
1.80
2.13
2.06
2.04
2.38
2.43
2.76
3.14
3.11
2.07
8.77%
7.18%
—
7.40
Div yield (avg)%
15.96
17.56
15.64
14.14
12.73
13.10
15.35
13.66
12.76
13.51
18.91
13.51
13.90
42
26.99
Payout ratio%
18.99
16.14
13.52
14.47
13.84
12.39
14.70
13.73
11.34
8.66
16.27
12.39
13.79
68
0.419
Shares (diluted)B
0.583
0.659
0.758
0.795
0.789
0.836
0.902
1.081
1.115
1.332
0.423
11.04%
9.94%
34
17.87
Buyback yield%
19.30
18.56
19.12
19.83
17.31
16.22
16.78
17.57
19.30
18.12
6.36
17.57
18.34
31
1.288
D/E ratiox
0.367
0.355
0.336
0.314
0.287
0.273
0.255
0.253
0.247
0.254
1.660
0.254
0.280
73
2.181
Enterprise value¥B
1.228
1.264
1.426
1.548
1.612
1.841
1.742
1.885
2.218
2.247
2.127
6.87%
7.76%
41
0.645
LT debt¥B
0.328
0.305
0.276
0.284
0.283
0.284
0.255
0.262
0.267
0.273
1.558
(0.72%)
(0.66%)
11
Revenue
¥2.157B
3.83%
1.00×
Cost of revenue
¥1.168B
3.87%
1.00×
Operating expenses
¥300.4M
4.31%
1.05×
Property and equipment
18.30%