4.111
Revenue¥B
2.473
2.707
2.967
3.154
3.345
3.648
3.896
4.238
4.669
5.060
4.548
8.63%
8.14%
58
3.04
Revenue growth%
21.49
18.85
17.80
20.33
20.27
23.09
23.47
24.10
24.74
27.20
27.86
24.10
22.29
37
5.57
Gross margin%
23.37
23.10
23.10
24.56
25.33
22.37
23.69
24.03
25.51
28.22
15.39
24.03
23.86
24
11.59
Operating margin%
24.97
27.64
29.55
29.39
27.77
30.68
33.42
34.91
36.88
33.88
28.42
33.88
30.11
20
21.63
Net margin%
13.11
13.57
12.19
12.51
13.93
11.46
13.86
12.94
11.93
13.29
15.03
12.94
13.03
10
36.47
P/E ratio (avg)x
21.55
19.59
17.78
15.27
13.44
12.09
12.91
13.48
13.93
14.15
32.72
13.48
14.04
40
13.78
EV/EBITx
7.144
7.163
7.500
7.029
6.996
7.383
6.956
6.304
5.804
5.723
18.64
6.304
7.012
84
8.12
FCF yield (avg)%
7.14
9.36
7.91
9.20
8.39
9.29
10.17
10.02
10.04
11.87
9.78
10.04
9.32
67
24.91
FCF margin%
9.03
11.17
11.21
10.28
10.85
12.41
14.17
12.06
9.87
12.72
16.67
12.41
11.19
25
0.671
FCF / Net incomex
0.249
0.236
0.232
0.242
0.267
0.256
0.295
0.318
0.299
0.322
0.464
0.299
0.262
6
8.03
ROIC%
13.35
13.05
14.75
16.98
19.02
18.14
20.39
21.29
20.62
18.06
25.05
20.39
18.10
26
26.00
Return on equity%
17.43
17.26
15.95
14.16
13.83
12.63
15.43
15.95
18.69
20.57
23.85
15.95
15.95
45
18.54
Return on assets%
21.18
20.86
19.70
21.79
23.80
21.08
21.49
20.10
18.99
19.58
8.62
20.10
20.97
84
0.65
EPS¥
0.61
0.63
0.63
0.55
0.53
0.58
0.63
0.58
0.56
0.60
0.72
2.58%
(0.79%)
—
12.05
EPS growth%
8.54
10.09
10.92
8.17
9.30
8.52
7.72
5.35
3.17
5.58
13.94
5.58
8.34
56
2.53
Bookvalue per sh¥
0.67
0.73
0.76
0.76
0.70
0.65
0.63
0.61
0.67
0.63
1.02
(1.92%)
(0.10%)
—
2.56
FCF per share¥
1.44
1.26
1.17
1.04
1.09
1.15
1.16
1.16
0.99
0.96
1.58
(2.51%)
(3.73%)
—
1.49
Dividend per sh¥
3.13
3.15
2.85
3.23
3.57
3.61
4.07
3.80
4.26
4.62
1.46
5.31%
4.89%
—
22.12
Div yield (avg)%
11.50
10.31
7.49
9.80
7.40
4.55
5.70
6.80
4.35
3.38
4.52
4.55
7.10
52
8.43
Payout ratio%
20.24
22.71
24.38
21.67
20.10
21.11
21.87
19.59
16.87
15.33
17.81
19.59
20.67
94
0.669
Shares (diluted)B
0.877
0.888
0.884
0.929
0.871
0.935
0.979
0.997
0.967
1.089
0.672
4.57%
2.15%
52
19.51
Buyback yield%
22.80
25.28
25.06
24.84
25.07
22.70
21.32
20.61
20.70
23.23
9.23
21.32
23.01
14
0.773
D/E ratiox
1.087
1.076
1.020
1.052
1.013
1.011
0.926
0.981
1.032
1.036
1.495
1.011
1.026
37
4.892
Enterprise value¥B
3.176
3.212
3.528
4.262
4.168
4.627
5.088
5.361
5.341
5.903
1.729
7.21%
6.73%
25
1.364
LT debt¥B
2.693
2.952
2.839
2.583
2.801
2.695
2.902
2.784
2.809
2.665
3.919
(0.99%)
(0.12%)
28
Revenue
¥5.060B
8.14%
1.00×
Cost of revenue
¥2.932B
8.38%
1.02×
Operating expenses
¥877.2M
7.50%
0.94×
Property and equipment
16.89%