2.269
Revenue¥B
2.061
2.094
2.088
2.123
2.166
2.206
2.231
2.321
2.308
2.358
2.386
1.72%
1.65%
13
27.56
Revenue growth%
8.17
7.34
5.11
3.22
4.52
5.01
5.21
4.23
3.60
5.17
3.04
5.01
5.06
65
17.27
Gross margin%
17.80
19.62
17.33
16.42
14.64
13.47
14.25
15.33
17.93
15.25
4.07
15.25
15.88
82
16.45
Operating margin%
27.29
25.66
24.04
26.79
26.64
26.28
23.64
20.75
23.45
24.11
13.15
23.64
24.88
9
12.13
Net margin%
29.16
28.58
29.51
27.36
28.20
29.04
27.93
27.17
29.91
32.42
23.22
29.04
28.81
95
14.73
P/E ratio (avg)x
16.67
15.07
15.71
14.95
15.70
16.55
17.91
18.20
17.64
19.76
36.82
17.91
16.61
52
10.12
EV/EBITx
24.58
24.14
24.99
28.45
30.83
33.38
36.06
43.32
51.79
52.57
33.53
43.32
32.11
63
22.16
FCF yield (avg)%
24.39
26.67
28.21
30.88
32.31
29.53
32.28
34.26
34.00
32.71
2.20
32.71
31.58
95
22.56
FCF margin%
19.39
17.34
19.09
20.14
17.56
14.64
16.82
17.14
18.28
18.42
26.83
17.14
17.92
82
1.013
FCF / Net incomex
1.667
1.929
2.108
2.124
2.560
3.099
3.277
3.275
3.605
3.804
1.065
3.277
2.829
78
10.21
ROIC%
7.94
5.90
7.19
6.96
6.73
8.89
8.13
8.83
10.31
11.32
2.06
8.89
8.03
37
20.62
Return on equity%
21.13
18.23
16.90
15.46
14.56
14.15
14.84
14.09
12.76
15.73
27.38
14.15
15.15
80
27.08
Return on assets%
4.47
5.74
6.84
4.25
5.24
4.70
4.37
5.88
6.55
7.39
17.57
5.88
5.49
54
1.49
EPS¥
0.71
0.74
0.86
0.86
0.86
0.94
1.02
1.02
1.11
1.27
1.62
8.06%
7.72%
—
4.27
EPS growth%
6.51
3.95
4.69
3.62
1.67
2.78
3.06
5.56
4.97
5.21
7.30
4.97
4.32
75
1.17
Bookvalue per sh¥
1.34
1.28
1.26
1.28
1.22
1.34
1.56
1.48
1.72
2.01
1.56
10.49%
5.67%
—
0.44
FCF per share¥
0.40
0.46
0.47
0.48
0.48
0.55
0.57
0.54
0.58
0.55
1.15
2.63%
2.98%
—
1.14
Dividend per sh¥
1.55
1.62
1.67
1.79
1.65
1.56
1.65
1.73
1.90
2.05
0.79
4.41%
3.73%
—
12.07
Div yield (avg)%
14.97
13.39
15.96
13.46
11.90
12.53
15.28
15.43
17.48
16.11
9.02
15.43
15.12
47
15.93
Payout ratio%
18.01
18.90
20.11
20.74
17.85
16.07
15.58
15.23
15.24
12.94
16.91
15.24
16.96
76
1.445
Shares (diluted)B
1.389
1.391
1.312
1.448
1.421
1.508
1.406
1.554
1.716
1.660
1.441
3.15%
0.99%
14
26.93
Buyback yield%
5.97
6.38
8.75
8.09
6.61
5.14
5.81
7.81
9.59
12.27
21.78
7.81
7.21
39
1.056
D/E ratiox
1.116
0.988
1.014
1.060
1.164
1.090
0.994
0.923
0.914
0.990
1.781
0.990
1.004
25
2,643
Enterprise value¥M
195.4
221.4
217.8
215.0
232.0
225.1
208.5
229.1
255.1
234.9
525.1
0.25%
0.93%
36
1.175
LT debt¥B
2.444
2.277
2.413
2.664
2.877
2.925
2.542
2.733
2.756
2.837
2.193
(0.28%)
2.01%
59
Revenue
¥2.358B
1.65%
1.00×
Cost of revenue
¥1.189B
1.71%
1.01×
Operating expenses
¥562.7M
1.44%
0.98×
Property and equipment
16.97%