0.755
Revenue¥B
1.942
2.090
2.253
2.421
2.636
2.880
3.136
3.420
3.634
3.972
0.840
8.55%
7.93%
47
29.94
Revenue growth%
13.15
15.04
14.47
12.52
11.63
13.07
14.54
14.52
12.91
13.21
10.95
13.21
13.18
33
26.29
Gross margin%
18.18
20.26
21.07
23.89
25.99
24.96
27.86
27.89
30.69
32.46
8.67
27.89
25.47
36
18.05
Operating margin%
8.82
8.98
8.62
9.56
12.24
9.40
12.08
14.99
14.64
16.97
3.22
14.64
10.82
38
25.22
Net margin%
27.80
27.50
27.40
24.81
22.80
20.66
20.72
22.67
22.61
23.07
13.68
22.61
22.93
12
18.71
P/E ratio (avg)x
25.52
24.02
24.67
23.45
22.47
20.90
22.70
21.29
19.60
18.89
15.66
20.90
22.59
29
25.53
EV/EBITx
35.64
37.45
40.09
45.98
48.83
51.91
54.81
61.02
66.44
67.77
35.13
61.02
50.37
17
15.52
FCF yield (avg)%
5.87
4.86
3.75
6.31
8.12
8.23
10.10
11.88
8.91
10.15
12.51
10.10
8.17
75
4.94
FCF margin%
4.69
3.66
5.11
5.01
5.69
3.37
3.65
4.76
2.50
1.65
7.80
3.37
4.17
40
0.471
FCF / Net incomex
1.364
1.378
1.458
1.641
1.723
1.752
1.738
1.594
1.469
1.460
1.782
1.594
1.532
34
9.58
ROIC%
25.29
28.02
30.63
28.75
29.79
27.19
25.60
22.65
19.75
20.28
8.76
22.65
26.40
17
16.83
Return on equity%
22.60
20.53
21.59
20.08
17.48
16.71
19.66
21.52
22.68
25.44
22.70
21.52
21.02
82
28.43
Return on assets%
15.70
18.65
21.56
24.24
21.38
19.45
17.68
15.52
17.00
16.68
3.20
17.00
18.17
87
0.63
EPS¥
0.37
0.39
0.36
0.31
0.35
0.34
0.38
0.37
0.37
0.37
0.69
1.05%
(0.95%)
—
18.48
EPS growth%
27.84
29.73
28.58
29.21
28.99
30.16
32.42
34.23
31.64
33.07
13.93
32.42
29.95
30
0.36
Bookvalue per sh¥
1.68
1.73
1.81
1.85
1.89
2.13
2.03
2.32
2.65
2.81
1.62
8.26%
6.51%
—
1.89
FCF per share¥
1.26
1.42
1.61
1.57
1.77
2.05
2.16
2.19
2.53
2.94
2.03
10.71%
8.46%
—
1.19
Dividend per sh¥
0.47
0.51
0.51
0.55
0.61
0.64
0.61
0.64
0.69
0.66
1.33
1.61%
4.70%
—
22.44
Div yield (avg)%
34.76
33.18
36.15
39.01
41.39
40.65
40.79
39.33
40.57
41.75
25.35
40.65
39.95
46
8.66
Payout ratio%
26.60
26.65
25.68
26.24
28.35
29.50
27.83
25.80
23.06
20.44
19.95
25.80
26.42
87
0.558
Shares (diluted)B
0.845
0.882
0.855
0.865
1.009
1.200
1.225
1.225
1.350
1.616
0.566
9.88%
7.37%
52
10.13
Buyback yield%
16.21
14.13
17.02
14.43
13.44
10.47
10.98
8.24
7.80
5.28
18.27
8.24
12.21
69
0.168
D/E ratiox
0.611
0.569
0.606
0.576
0.574
0.528
0.602
0.562
0.631
0.581
1.566
0.581
0.578
54
1.803
Enterprise value¥B
1.820
1.945
1.949
2.005
1.912
1.817
2.091
2.154
2.217
2.103
2.531
1.92%
3.17%
74
2.908
LT debt¥B
4.183
4.355
4.237
4.644
4.485
4.944
5.131
4.537
4.941
5.072
3.599
2.49%
1.60%
23
Revenue
¥3.972B
7.93%
1.00×
Cost of revenue
¥2.021B
8.07%
1.01×
Operating expenses
¥963.0M
7.57%
0.97×
Property and equipment
15.88%