1.795
Revenue¥B
7.382
7.787
8.174
8.745
9.429
10.23
10.63
11.50
12.47
13.37
1.942
7.23%
6.70%
15
21.84
Revenue growth%
10.17
12.40
10.80
8.66
8.42
9.68
10.91
10.14
11.22
10.73
23.92
10.73
10.45
42
7.75
Gross margin%
35.96
35.29
34.88
31.97
29.49
31.85
30.63
28.41
31.27
29.72
23.33
30.63
31.56
58
17.23
Operating margin%
12.05
13.71
12.70
12.63
11.15
11.63
14.03
14.31
15.86
12.91
25.07
14.03
12.81
88
14.90
Net margin%
20.41
23.28
24.11
23.57
25.68
26.61
25.44
25.36
25.73
28.34
4.15
25.73
25.40
30
25.01
P/E ratio (avg)x
18.41
19.01
19.16
20.30
21.82
21.04
22.24
21.72
22.56
21.53
24.57
21.72
21.28
28
18.20
EV/EBITx
12.99
11.90
12.85
11.11
11.53
11.82
10.59
9.508
8.327
9.038
23.38
9.508
11.32
85
11.99
FCF yield (avg)%
13.80
14.68
16.28
15.36
17.13
15.61
13.84
14.91
16.63
15.89
11.98
15.61
15.49
44
16.27
FCF margin%
5.84
6.26
7.86
6.32
6.75
7.97
6.99
4.34
6.88
8.64
7.73
6.99
6.82
66
1.030
FCF / Net incomex
1.923
1.793
1.752
1.836
1.702
1.742
1.902
1.915
1.848
1.700
0.318
1.848
1.814
85
7.41
ROIC%
6.56
9.51
7.64
10.63
8.69
8.14
8.48
10.81
13.02
15.61
28.12
10.81
9.10
22
28.99
Return on equity%
22.95
25.16
26.14
25.66
28.63
25.76
27.85
28.64
27.31
27.84
14.25
27.84
26.73
77
2.12
Return on assets%
0.40
0.40
0.67
0.79
0.40
3.04
4.04
1.99
2.35
4.85
13.07
3.04
1.39
39
0.84
EPS¥
0.72
0.68
0.73
0.77
0.75
0.76
0.79
0.89
0.90
0.91
0.92
4.03%
3.51%
—
13.53
EPS growth%
28.33
29.47
30.98
28.37
29.92
30.10
30.87
30.42
27.64
26.28
16.38
30.10
29.70
66
0.80
Bookvalue per sh¥
0.17
0.18
0.17
0.18
0.17
0.17
0.19
0.20
0.19
0.22
0.81
5.22%
3.52%
—
0.90
FCF per share¥
0.24
0.21
0.22
0.21
0.19
0.21
0.19
0.17
0.16
0.18
0.31
(1.78%)
(4.09%)
—
0.75
Dividend per sh¥
0.43
0.46
0.44
0.43
0.43
0.40
0.36
0.35
0.33
0.30
0.68
(6.90%)
(4.50%)
—
21.00
Div yield (avg)%
4.48
5.88
3.75
3.82
2.73
1.32
0.76
2.43
3.21
5.14
29.98
2.43
3.48
79
4.66
Payout ratio%
17.18
20.15
18.50
19.11
17.72
14.98
14.90
13.15
10.80
10.44
2.84
13.15
16.08
71
3.619
Shares (diluted)B
4.271
4.283
4.268
4.698
5.276
4.859
4.584
4.771
4.820
5.132
3.612
(0.55%)
2.29%
87
3.51
Buyback yield%
12.41
14.04
16.76
16.72
18.81
17.99
20.12
19.86
22.26
22.84
15.40
20.12
18.40
53
1.571
D/E ratiox
2.344
2.646
2.544
2.868
2.740
2.621
2.492
2.541
2.904
3.275
0.793
2.621
2.633
44
9.259
Enterprise value¥B
10.02
11.26
13.14
13.82
14.13
15.51
15.85
18.00
18.94
20.99
9.468
8.23%
7.42%
39
3.232
LT debt¥B
6.612
7.249
7.241
6.744
7.541
8.257
7.524
7.389
7.708
7.802
4.276
0.68%
1.19%
10
Revenue
¥13.37B
6.70%
1.00×
Cost of revenue
¥5.937B
6.62%
0.99×
Operating expenses
¥2.828B
6.30%
0.96×
Property and equipment
17.40%