1.208
Revenue¥B
2.178
2.265
2.358
2.407
2.521
2.574
2.730
2.885
2.984
3.076
1.340
4.06%
3.88%
61
12.93
Revenue growth%
3.11
1.86
4.13
1.66
1.92
2.39
0.40
1.34
3.35
4.87
16.31
2.39
2.16
95
3.03
Gross margin%
11.89
12.62
13.05
11.22
12.49
9.84
11.78
13.81
16.30
18.94
9.78
13.81
12.56
31
9.38
Operating margin%
32.15
33.80
33.87
31.39
28.47
31.37
29.17
26.74
28.71
27.55
5.69
28.71
30.27
84
10.19
Net margin%
22.67
23.24
26.17
29.00
30.48
32.42
33.46
31.74
31.00
28.63
23.26
31.74
29.74
83
25.50
P/E ratio (avg)x
5.475
5.788
5.750
5.997
5.520
5.193
5.399
5.734
5.655
5.893
26.07
5.655
5.694
94
17.21
EV/EBITx
18.78
19.18
19.97
21.64
24.17
24.97
26.11
28.63
27.13
30.58
37.35
27.13
24.57
38
3.34
FCF yield (avg)%
14.39
13.23
15.36
13.38
14.06
12.44
14.62
13.54
14.74
15.29
11.03
14.62
14.22
52
17.37
FCF margin%
25.89
25.38
25.76
26.53
25.51
26.66
23.99
22.66
20.11
22.11
17.03
22.66
25.44
60
1.553
FCF / Net incomex
0.174
0.172
0.175
0.208
0.235
0.271
0.307
0.364
0.351
0.419
0.569
0.351
0.253
60
18.86
ROIC%
20.35
19.67
21.08
19.39
18.58
18.64
20.69
19.98
17.74
19.64
11.46
19.64
19.65
41
10.03
Return on equity%
6.22
3.48
4.93
4.96
3.95
3.61
6.29
7.45
5.21
5.97
6.73
5.97
5.08
47
13.96
Return on assets%
23.27
22.16
24.29
24.46
23.07
24.87
26.15
28.80
29.02
27.55
20.28
27.55
24.67
22
0.66
EPS¥
1.43
1.54
1.71
1.94
2.12
2.26
2.27
2.51
2.82
3.10
0.71
7.86%
8.13%
—
28.26
EPS growth%
19.37
19.40
22.23
21.53
20.83
21.28
23.11
21.43
18.56
16.97
25.96
21.28
21.05
37
1.69
Bookvalue per sh¥
1.51
1.31
1.31
1.39
1.42
1.34
1.43
1.51
1.42
1.53
1.18
1.45%
0.63%
—
1.72
FCF per share¥
0.80
0.72
0.69
0.63
0.63
0.64
0.63
0.65
0.56
0.53
0.28
(3.34%)
(4.65%)
—
1.48
Dividend per sh¥
2.03
2.10
1.91
1.69
1.79
1.70
1.61
1.66
1.74
1.89
0.71
1.16%
(0.10%)
—
3.69
Div yield (avg)%
4.75
7.24
9.32
10.76
10.64
8.33
8.42
6.84
4.64
6.29
19.10
6.84
7.78
79
21.12
Payout ratio%
21.83
20.50
21.51
23.72
23.21
24.70
26.39
25.53
23.92
22.99
9.67
24.70
23.46
86
1.617
Shares (diluted)B
2.309
2.626
2.814
2.782
3.183
3.296
3.227
3.224
3.156
3.355
1.610
1.06%
5.56%
42
6.60
Buyback yield%
17.24
14.81
13.00
13.69
12.09
11.14
13.94
13.35
10.97
9.59
15.12
11.14
13.18
85
0.259
D/E ratiox
1.024
0.975
0.888
0.816
0.862
0.844
0.944
0.924
1.021
1.004
0.153
0.944
0.934
76
2.242
Enterprise value¥B
3.461
3.458
3.908
4.564
4.696
5.501
5.680
6.779
8.086
8.070
2.823
11.44%
9.29%
83
0.748
LT debt¥B
1.700
1.620
1.752
1.565
1.691
1.572
1.453
1.378
1.446
1.412
1.178
(3.54%)
(2.54%)
20
Revenue
¥3.076B
3.88%
1.00×
Cost of revenue
¥1.896B
3.91%
1.00×
Operating expenses
¥409.0M
3.51%
0.96×
Property and equipment
13.88%