2.997
Revenue¥B
13.35
13.68
14.01
14.53
14.81
15.02
15.25
15.95
16.38
16.64
3.287
2.36%
2.72%
66
15.30
Revenue growth%
9.56
9.23
10.65
11.37
9.78
9.02
8.78
8.75
5.98
4.34
9.50
8.75
9.12
33
22.22
Gross margin%
23.39
20.79
22.96
24.70
25.41
24.41
24.18
26.11
27.17
29.77
6.78
26.11
24.56
14
25.27
Operating margin%
25.77
25.39
24.02
21.62
18.90
19.66
18.92
17.14
16.24
13.47
8.12
17.14
19.29
12
12.68
Net margin%
15.86
17.14
16.58
15.59
15.24
16.56
14.02
13.96
15.87
16.23
2.32
15.87
15.87
57
29.70
P/E ratio (avg)x
17.20
15.56
14.05
15.13
14.88
14.02
13.82
13.78
11.71
9.956
16.34
13.78
14.03
34
16.89
EV/EBITx
26.34
29.09
32.17
38.45
43.12
45.12
51.93
62.14
72.51
85.20
14.18
62.14
44.12
70
29.10
FCF yield (avg)%
17.35
19.14
17.48
18.92
21.82
20.42
21.03
21.22
23.47
25.78
29.48
21.22
20.73
77
11.64
FCF margin%
16.98
14.40
14.96
13.22
11.42
10.30
9.39
9.29
7.04
9.33
17.61
9.33
10.86
17
0.838
FCF / Net incomex
0.783
0.898
0.982
1.053
1.124
1.120
1.137
1.266
1.209
1.211
1.156
1.209
1.122
45
14.18
ROIC%
8.45
10.87
10.89
9.30
10.53
9.80
6.97
9.00
6.58
8.34
3.30
8.34
9.15
22
26.88
Return on equity%
27.07
28.04
27.89
25.47
26.15
24.82
26.29
26.24
27.25
28.64
25.84
26.29
26.68
92
16.55
Return on assets%
11.86
11.11
11.66
12.99
14.50
14.28
14.53
14.08
11.26
8.64
11.51
14.08
12.43
84
0.27
EPS¥
0.27
0.23
0.24
0.25
0.24
0.23
0.22
0.24
0.24
0.21
0.29
(2.71%)
(1.88%)
—
5.80
EPS growth%
12.87
14.22
16.38
14.82
16.13
18.96
20.58
17.76
20.49
18.29
28.24
18.96
17.07
94
0.43
Bookvalue per sh¥
0.41
0.36
0.37
0.39
0.41
0.36
0.38
0.41
0.43
0.43
0.60
1.07%
(0.01%)
—
0.46
FCF per share¥
1.13
1.32
1.57
1.55
1.60
1.78
1.95
2.30
2.52
2.98
0.43
13.28%
10.38%
—
0.79
Dividend per sh¥
0.67
0.67
0.70
0.75
0.83
0.79
0.85
0.82
0.75
0.67
0.18
(4.10%)
0.38%
—
15.52
Div yield (avg)%
26.15
26.87
24.79
27.33
27.62
26.95
26.85
26.52
25.19
25.69
28.80
26.52
26.68
14
27.98
Payout ratio%
19.27
18.83
20.76
19.21
19.11
18.20
17.52
17.92
20.13
18.41
29.59
18.20
18.97
41
4.383
Shares (diluted)B
6.673
6.887
8.174
9.640
10.52
10.72
12.09
12.07
12.07
11.60
4.332
1.97%
7.04%
79
3.97
Buyback yield%
25.09
24.56
26.83
28.16
30.91
33.20
30.73
28.26
27.13
28.66
7.20
28.66
28.21
39
0.863
D/E ratiox
0.393
0.426
0.440
0.403
0.430
0.416
0.396
0.389
0.335
0.300
1.089
0.389
0.399
90
14.67
Enterprise value¥B
5.596
6.208
6.426
7.589
7.548
8.818
8.964
10.05
10.98
11.32
1.745
8.45%
8.60%
54
0.853
LT debt¥B
10.73
12.24
11.53
13.33
12.85
13.72
14.67
14.32
13.46
14.68
3.383
2.69%
2.70%
29
Revenue
¥16.64B
2.72%
1.00×
Cost of revenue
¥9.432B
2.62%
0.99×
Operating expenses
¥2.962B
2.82%
1.01×
Property and equipment
17.13%