1.204
Revenue¥B
4.097
4.268
4.563
4.945
5.194
5.524
5.937
6.254
6.587
6.947
1.321
5.99%
6.06%
66
7.23
Revenue growth%
0.77
0.40
2.44
0.47
2.21
2.58
5.52
8.35
9.33
11.56
6.58
8.35
2.51
34
28.37
Gross margin%
23.07
25.44
22.64
23.40
20.83
21.26
20.26
21.66
24.03
23.43
13.10
21.66
22.86
43
9.85
Operating margin%
22.23
25.17
22.98
22.97
21.21
23.97
25.52
28.16
25.99
23.05
22.96
25.52
23.51
14
26.82
Net margin%
3.88
3.69
6.45
8.81
10.05
10.26
11.44
14.03
11.56
10.09
22.87
11.44
10.07
51
6.601
P/E ratio (avg)x
30.29
27.79
24.84
24.30
26.03
27.55
25.22
22.47
20.21
18.16
36.24
22.47
25.03
24
22.82
EV/EBITx
45.39
42.75
47.17
44.71
44.48
43.19
41.29
47.13
46.90
51.68
17.67
46.90
45.05
22
27.19
FCF yield (avg)%
19.70
20.79
20.71
18.06
18.39
15.43
17.63
17.34
18.10
15.26
14.43
17.34
18.08
84
4.02
FCF margin%
13.24
11.47
11.92
13.31
10.65
7.78
10.03
9.29
6.81
7.71
26.97
7.78
10.34
30
0.960
FCF / Net incomex
0.452
0.496
0.523
0.519
0.600
0.645
0.626
0.712
0.824
0.874
1.499
0.712
0.613
91
14.75
ROIC%
10.26
11.98
9.90
12.66
14.41
11.85
13.69
11.65
12.14
14.35
3.15
12.14
12.06
24
14.04
Return on equity%
18.58
21.37
23.76
25.40
24.25
25.94
27.46
29.66
30.53
31.54
22.20
29.66
25.67
55
28.17
Return on assets%
32.36
30.81
31.75
30.22
28.86
26.97
26.50
27.24
26.17
25.03
22.07
26.50
28.05
78
0.88
EPS¥
0.50
0.60
0.64
0.65
0.78
0.93
1.10
1.30
1.41
1.55
0.96
14.69%
12.10%
—
3.96
EPS growth%
12.24
11.78
8.88
6.78
7.36
7.24
5.88
3.24
4.80
3.64
26.31
4.80
7.01
12
0.29
Bookvalue per sh¥
0.96
0.96
1.02
0.87
0.79
0.85
0.83
0.78
0.85
0.91
0.22
2.71%
(1.51%)
—
0.57
FCF per share¥
1.26
1.25
1.34
1.44
1.41
1.52
1.73
1.64
1.62
1.65
0.89
3.18%
4.09%
—
0.75
Dividend per sh¥
0.81
0.75
0.75
0.77
0.68
0.76
0.77
0.70
0.66
0.64
0.27
(1.23%)
(2.62%)
—
12.61
Div yield (avg)%
7.13
8.09
9.31
6.37
8.96
11.34
9.59
11.30
10.79
11.03
29.20
11.03
9.45
7
23.10
Payout ratio%
22.41
20.44
21.20
23.72
23.47
22.58
20.06
21.93
24.19
24.33
6.54
22.58
22.49
68
1.912
Shares (diluted)B
3.678
4.207
4.247
4.268
4.657
5.376
5.960
6.527
6.357
7.296
1.879
9.39%
7.02%
48
5.52
Buyback yield%
24.74
24.17
23.33
20.62
17.90
19.84
19.44
17.47
18.41
15.59
8.97
18.41
19.64
6
0.585
D/E ratiox
1.030
1.122
1.140
1.275
1.302
1.319
1.182
1.211
1.097
1.191
0.822
1.191
1.186
71
3.359
Enterprise value¥B
1.413
1.541
1.403
1.469
1.489
1.544
1.492
1.330
1.332
1.358
0.821
(1.82%)
(0.02%)
24
5.114
LT debt¥B
2.291
2.548
2.726
2.652
2.649
2.320
2.210
2.431
2.314
2.284
2.879
(2.92%)
0.53%
84
Revenue
¥6.947B
6.06%
1.00×
Cost of revenue
¥3.474B
6.04%
1.00×
Operating expenses
¥1.623B
5.90%
0.98×
Property and equipment
16.92%