5.887
Revenue¥B
4.468
4.696
4.934
5.119
5.503
5.912
6.266
6.457
6.697
7.001
6.455
4.93%
5.13%
55
26.50
Revenue growth%
22.10
22.06
20.53
21.93
20.53
21.08
20.07
17.39
14.51
15.09
29.82
17.39
20.53
63
2.91
Gross margin%
15.23
18.05
15.29
14.34
12.06
11.96
9.98
7.63
9.05
10.57
25.82
9.98
12.01
15
8.50
Operating margin%
11.78
11.17
8.37
10.03
8.99
10.45
8.97
8.91
11.03
10.91
3.68
10.45
10.24
52
9.05
Net margin%
1.88
3.77
4.21
2.41
3.59
4.94
2.39
3.99
3.06
1.16
21.10
3.06
3.33
81
8.822
P/E ratio (avg)x
32.51
35.40
35.26
33.61
35.12
33.27
30.49
29.24
28.82
27.53
12.38
29.24
32.89
92
26.81
EV/EBITx
49.91
52.34
54.52
61.06
63.34
66.70
70.63
82.39
96.14
109.1
36.44
82.39
65.02
94
3.83
FCF yield (avg)%
33.97
33.31
35.61
37.89
38.19
38.38
39.91
41.85
41.73
42.22
21.08
41.73
38.28
67
4.34
FCF margin%
8.62
8.74
10.56
12.01
10.48
8.40
8.03
10.53
9.82
9.86
9.03
9.82
9.84
24
0.303
FCF / Net incomex
0.151
0.180
0.181
0.200
0.226
0.254
0.270
0.308
0.327
0.343
0.830
0.308
0.240
9
21.37
ROIC%
21.29
19.52
16.58
15.61
12.84
10.31
12.56
10.94
8.88
6.19
20.61
10.31
12.70
26
24.20
Return on equity%
23.29
24.57
25.04
23.53
23.82
26.68
28.80
29.08
26.47
29.29
20.25
28.80
25.75
47
16.71
Return on assets%
27.26
25.47
26.51
27.28
29.89
29.87
27.37
28.75
29.60
27.38
19.18
28.75
27.37
90
0.40
EPS¥
0.78
0.83
0.83
0.76
0.82
0.85
0.92
0.96
0.95
0.94
0.41
2.94%
1.50%
—
10.27
EPS growth%
25.50
28.40
29.74
28.53
30.24
31.54
32.38
34.33
31.44
29.50
6.10
31.54
29.99
55
0.17
Bookvalue per sh¥
0.52
0.56
0.54
0.55
0.59
0.65
0.77
0.89
0.93
1.11
0.68
13.51%
7.54%
—
0.42
FCF per share¥
0.17
0.17
0.17
0.18
0.19
0.17
0.18
0.17
0.15
0.15
0.23
(4.17%)
(1.32%)
—
0.67
Dividend per sh¥
0.72
0.84
0.86
0.94
1.00
1.13
1.15
1.14
1.37
1.54
0.66
8.96%
8.94%
—
26.98
Div yield (avg)%
31.11
33.38
33.62
34.70
36.38
37.02
39.35
38.63
40.75
39.86
3.54
39.35
36.70
31
14.08
Payout ratio%
15.94
14.99
13.26
13.28
13.73
10.77
8.28
10.23
8.32
9.83
9.78
9.83
12.02
78
2.494
Shares (diluted)B
3.270
3.341
3.048
3.214
3.608
3.732
4.030
4.414
4.116
4.690
2.478
5.38%
4.74%
15
28.22
Buyback yield%
1.99
0.40
0.40
0.40
2.35
0.40
0.40
0.40
1.08
0.89
10.59
0.40
0.40
82
0.487
D/E ratiox
0.452
0.529
0.520
0.603
0.728
0.801
0.882
0.995
1.005
1.105
1.764
0.995
0.765
16
2.450
Enterprise value¥B
6.846
6.090
5.917
5.490
5.245
5.482
4.963
5.444
5.248
5.240
4.543
(0.02%)
(2.42%)
15
3.806
LT debt¥B
3.692
3.715
3.695
3.207
3.299
3.561
3.462
3.677
3.427
3.050
4.215
(1.56%)
(1.67%)
17
Revenue
¥7.001B
5.13%
1.00×
Cost of revenue
¥3.974B
5.22%
1.01×
Operating expenses
¥1.083B
4.40%
0.93×
Property and equipment
18.52%