1.796
Revenue¥B
5.855
5.893
5.832
5.902
5.919
6.046
5.957
6.034
6.076
6.146
1.875
0.76%
0.58%
28
8.75
Revenue growth%
20.17
21.53
19.41
16.60
18.82
19.92
20.32
18.31
17.50
18.29
15.81
18.31
19.11
6
28.64
Gross margin%
4.72
6.02
8.99
11.89
10.04
12.17
9.19
6.69
7.95
7.85
24.96
7.95
8.47
36
15.94
Operating margin%
14.15
16.38
16.41
17.78
19.23
16.50
13.70
15.97
13.65
13.16
8.68
13.70
16.18
67
15.47
Net margin%
15.10
15.17
14.12
15.96
16.57
14.23
13.14
10.53
11.41
9.42
14.24
11.41
14.17
26
34.28
P/E ratio (avg)x
23.85
22.72
24.66
28.25
28.74
27.80
31.65
34.87
40.33
38.71
12.04
34.87
28.49
28
7.787
EV/EBITx
29.18
34.45
40.73
41.76
47.99
52.14
54.13
62.24
63.97
68.38
24.29
62.24
50.07
73
28.51
FCF yield (avg)%
7.89
7.39
5.96
7.87
10.66
10.45
12.17
13.17
11.66
10.83
27.96
11.66
10.56
80
2.02
FCF margin%
18.10
18.89
17.86
17.14
15.19
17.05
14.67
15.47
15.61
16.90
5.15
15.61
16.97
34
0.224
FCF / Net incomex
0.920
1.065
1.252
1.263
1.336
1.489
1.581
1.775
1.987
2.344
1.421
1.775
1.412
80
2.26
ROIC%
6.25
4.74
6.38
4.70
3.76
3.75
2.81
5.33
5.07
6.30
15.00
5.07
4.91
94
3.26
Return on equity%
19.44
19.32
19.55
17.89
17.80
14.90
17.26
18.36
20.44
22.36
9.54
18.36
18.84
24
13.92
Return on assets%
17.48
14.61
15.44
14.01
11.95
10.21
8.29
9.00
8.51
7.93
7.21
8.51
11.08
38
0.15
EPS¥
0.82
0.81
0.84
0.83
0.96
0.99
1.12
1.23
1.46
1.50
0.16
9.30%
7.94%
—
11.92
EPS growth%
17.74
15.02
17.55
16.49
14.30
13.96
12.85
15.18
13.44
15.32
15.38
13.96
15.10
13
0.47
Bookvalue per sh¥
0.37
0.32
0.29
0.25
0.26
0.23
0.22
0.23
0.24
0.24
0.23
(1.97%)
(4.27%)
—
0.36
FCF per share¥
0.22
0.23
0.26
0.28
0.27
0.30
0.30
0.33
0.30
0.34
0.37
4.63%
3.55%
—
0.52
Dividend per sh¥
0.44
0.43
0.42
0.44
0.43
0.38
0.38
0.34
0.35
0.33
0.46
(5.47%)
(4.07%)
—
7.78
Div yield (avg)%
5.96
6.13
6.19
6.92
9.00
10.85
12.90
15.04
13.07
12.53
16.34
12.90
9.92
59
24.63
Payout ratio%
9.98
12.00
12.12
10.77
12.79
12.99
14.73
14.26
12.71
10.81
8.93
12.99
12.41
57
4.003
Shares (diluted)B
4.023
3.756
4.214
4.377
4.387
4.527
4.882
5.333
5.817
5.240
3.924
3.62%
2.55%
81
16.68
Buyback yield%
14.12
12.20
10.92
13.58
11.49
13.72
11.73
12.93
13.41
16.24
12.14
13.41
13.17
38
1.360
D/E ratiox
1.832
2.055
2.243
2.304
2.224
2.480
2.213
2.341
2.418
2.467
0.212
2.418
2.274
61
3.258
Enterprise value¥B
0.559
0.550
0.554
0.584
0.588
0.664
0.624
0.616
0.662
0.739
3.479
4.66%
3.59%
95
3.470
LT debt¥B
4.204
4.471
4.315
4.024
4.173
4.076
4.388
4.297
4.656
4.548
1.063
1.74%
1.66%
50
Revenue
¥6.146B
0.58%
1.00×
Cost of revenue
¥3.511B
0.20%
0.96×
Operating expenses
¥1.473B
0.95%
1.04×
Property and equipment
16.44%