1.183
Revenue¥B
3.174
3.234
3.375
3.403
3.434
3.608
3.711
3.825
4.025
4.121
1.239
3.71%
2.95%
43
22.14
Revenue growth%
25.47
28.04
26.53
28.22
26.47
29.26
31.90
30.18
32.82
35.50
4.89
31.90
28.74
24
22.80
Gross margin%
32.97
31.01
31.11
28.99
28.38
27.96
29.85
30.68
32.05
32.81
27.09
30.68
30.84
15
6.38
Operating margin%
26.53
23.90
25.73
28.12
30.26
31.10
32.42
30.71
31.35
33.85
18.45
31.35
30.49
19
21.17
Net margin%
21.40
20.72
21.08
21.45
20.07
22.90
22.60
23.17
25.44
22.72
12.53
22.90
22.03
59
37.47
P/E ratio (avg)x
30.98
33.67
33.98
33.46
31.55
34.23
32.29
35.07
37.67
39.53
34.62
35.07
33.83
24
30.73
EV/EBITx
35.77
35.80
39.38
37.84
39.73
36.64
40.29
45.10
45.94
43.42
10.73
43.42
39.55
69
28.05
FCF yield (avg)%
7.84
6.17
5.49
3.69
5.26
7.36
7.67
8.42
10.80
11.92
18.04
8.42
7.52
86
13.87
FCF margin%
13.63
12.25
11.33
8.53
7.67
5.10
6.60
5.80
3.01
5.16
8.84
5.16
7.14
38
0.243
FCF / Net incomex
0.154
0.152
0.142
0.145
0.159
0.167
0.190
0.204
0.189
0.189
1.578
0.189
0.163
65
6.38
ROIC%
20.64
17.95
16.30
16.62
15.16
14.39
12.90
10.04
11.78
14.50
8.42
12.90
14.83
39
19.85
Return on equity%
14.56
15.97
15.88
18.28
15.59
15.89
17.15
16.55
17.11
14.50
19.23
16.55
15.93
53
12.89
Return on assets%
18.43
17.51
19.48
22.29
22.19
22.71
24.42
22.31
23.29
24.66
25.80
23.29
22.30
43
0.13
EPS¥
0.33
0.30
0.32
0.29
0.31
0.33
0.29
0.31
0.28
0.29
0.14
(1.69%)
(2.44%)
—
13.21
EPS growth%
7.42
7.09
9.29
8.60
7.48
6.15
8.09
7.66
6.99
7.85
14.06
7.66
7.57
89
0.39
Bookvalue per sh¥
0.17
0.20
0.23
0.24
0.25
0.27
0.27
0.31
0.30
0.35
0.24
6.93%
7.15%
—
0.22
FCF per share¥
0.55
0.62
0.73
0.69
0.78
0.79
0.92
0.87
0.94
1.04
0.35
5.81%
6.24%
—
0.16
Dividend per sh¥
0.33
0.34
0.36
0.33
0.32
0.28
0.24
0.22
0.20
0.19
0.11
(10.43%)
(5.50%)
—
3.76
Div yield (avg)%
18.67
20.22
17.41
17.29
17.70
18.02
15.66
13.34
12.45
10.56
2.54
13.34
17.35
23
20.33
Payout ratio%
23.38
22.56
22.38
22.47
19.92
18.83
16.77
19.17
20.83
19.74
18.44
19.17
20.37
53
3.857
Shares (diluted)B
3.676
3.769
3.455
2.995
2.689
2.626
2.281
1.960
2.065
2.096
4.007
(4.85%)
(4.98%)
31
8.46
Buyback yield%
16.71
18.21
15.64
15.55
17.09
19.33
18.82
21.45
22.06
20.54
26.79
20.54
18.51
14
0.668
D/E ratiox
1.473
1.448
1.589
1.555
1.549
1.753
1.649
1.592
1.571
1.654
0.404
1.649
1.580
37
1.129
Enterprise value¥B
1.863
1.689
1.727
1.524
1.550
1.493
1.334
1.371
1.318
1.306
0.745
(3.37%)
(3.94%)
71
3.518
LT debt¥B
5.590
5.690
6.249
6.446
7.035
6.597
6.489
7.335
7.207
7.356
2.028
0.89%
4.07%
41
Revenue
¥4.121B
2.95%
1.00×
Cost of revenue
¥2.544B
3.39%
1.04×
Operating expenses
¥983.8M
2.27%
0.94×
Property and equipment
16.09%