0.672
Revenue¥B
1.456
1.556
1.652
1.767
1.850
1.932
2.050
2.143
2.306
2.402
0.699
5.37%
5.82%
18
7.42
Revenue growth%
25.74
23.24
24.02
26.81
24.36
21.63
21.21
18.40
18.31
21.12
8.70
21.12
22.44
61
28.53
Gross margin%
12.56
11.97
11.39
12.18
12.15
10.83
8.67
10.04
11.08
11.69
24.75
10.83
11.54
17
16.42
Operating margin%
20.59
22.45
23.55
25.36
27.25
24.93
25.24
26.13
24.58
22.67
25.85
24.93
24.75
10
13.29
Net margin%
28.44
30.91
32.68
34.02
31.08
29.67
27.22
24.75
27.00
29.70
17.54
27.22
29.68
16
25.74
P/E ratio (avg)x
9.902
10.82
10.99
11.00
9.900
9.813
10.58
11.64
11.15
12.09
11.13
11.15
10.90
50
14.55
EV/EBITx
31.36
31.62
35.68
34.40
38.68
43.99
46.91
50.77
49.12
51.39
31.65
49.12
41.34
50
10.87
FCF yield (avg)%
24.92
26.95
24.14
25.19
25.71
25.96
27.40
25.68
25.90
28.74
19.67
25.96
25.80
86
22.27
FCF margin%
6.18
4.64
6.25
4.63
2.84
0.74
0.40
0.40
0.40
0.40
21.17
0.40
1.79
17
1.681
FCF / Net incomex
0.571
0.509
0.534
0.529
0.575
0.592
0.521
0.467
0.447
0.391
0.456
0.467
0.525
90
3.82
ROIC%
6.53
6.03
3.69
0.79
3.07
3.03
3.09
2.23
0.48
0.40
12.27
2.23
3.05
76
10.37
Return on equity%
29.25
29.25
31.22
31.66
33.60
33.43
35.06
32.28
34.09
32.65
10.66
33.43
32.46
24
24.57
Return on assets%
3.02
5.73
5.25
7.72
9.39
9.71
8.28
7.09
8.39
8.07
11.09
8.28
7.90
42
1.92
EPS¥
0.60
0.61
0.58
0.65
0.67
0.67
0.64
0.63
0.61
0.63
2.06
(1.08%)
(0.24%)
—
8.81
EPS growth%
16.93
13.97
15.82
15.96
16.60
16.77
14.44
14.97
12.66
9.82
21.30
14.44
15.39
32
2.56
Bookvalue per sh¥
1.00
0.95
0.93
0.99
1.06
1.02
0.93
0.86
0.84
0.72
1.03
(7.34%)
(4.40%)
—
2.26
FCF per share¥
0.66
0.61
0.57
0.60
0.60
0.60
0.56
0.50
0.47
0.46
2.05
(5.06%)
(4.82%)
—
1.54
Dividend per sh¥
1.49
1.53
1.68
1.73
1.98
2.34
2.74
2.95
3.42
3.93
2.45
14.72%
10.13%
—
27.41
Div yield (avg)%
29.94
30.76
28.71
30.04
28.33
28.51
26.62
26.72
26.62
26.53
7.80
26.62
28.42
7
17.98
Payout ratio%
10.06
10.16
10.15
10.96
13.35
13.09
10.67
10.68
11.20
8.42
11.96
10.68
10.67
40
0.533
Shares (diluted)B
0.758
0.889
0.909
0.906
0.888
1.017
0.964
1.062
1.041
1.029
0.547
2.99%
4.48%
31
4.79
Buyback yield%
25.43
27.11
24.24
23.20
26.19
23.36
20.45
18.09
16.67
17.84
25.05
18.09
23.28
83
0.460
D/E ratiox
0.846
0.821
0.921
0.965
0.917
1.012
1.086
1.246
1.270
1.214
0.162
1.214
0.989
17
0.191
Enterprise value¥B
1.835
2.090
2.094
2.298
2.399
2.356
2.200
2.431
2.519
2.560
1.335
1.31%
2.39%
20
0.131
LT debt¥B
2.436
2.808
3.211
3.441
3.321
3.427
3.762
3.800
3.652
3.778
1.100
2.61%
4.46%
40
Revenue
¥2.402B
5.82%
1.00×
Cost of revenue
¥1.193B
6.05%
1.02×
Operating expenses
¥459.6M
5.15%
0.94×
Property and equipment
14.97%