5.258
Revenue¥B
2.398
2.554
2.777
3.005
3.205
3.473
3.826
4.108
4.512
4.814
5.497
8.48%
8.08%
88
21.06
Revenue growth%
27.54
30.01
29.14
30.86
28.01
28.70
26.64
24.73
22.66
22.85
8.10
24.73
27.78
30
8.62
Gross margin%
12.42
10.88
9.43
10.34
11.82
12.07
14.57
15.89
13.61
13.89
29.21
13.89
12.25
49
10.87
Operating margin%
31.74
34.21
33.12
31.03
33.14
35.94
34.92
37.57
36.78
38.07
11.48
36.78
34.56
58
14.29
Net margin%
23.90
24.06
25.81
28.32
31.23
33.42
31.90
33.71
33.42
35.00
27.88
33.42
31.57
15
28.87
P/E ratio (avg)x
9.766
10.47
11.04
11.40
10.16
9.264
7.989
7.769
6.926
7.046
37.94
7.769
9.515
49
23.62
EV/EBITx
29.19
29.85
32.20
36.68
37.73
41.31
45.96
51.37
49.76
57.91
7.725
49.76
39.52
27
13.44
FCF yield (avg)%
2.54
1.51
0.40
0.40
0.40
0.40
0.40
2.33
2.11
0.97
18.83
0.97
0.68
14
9.30
FCF margin%
29.68
29.30
31.29
32.89
30.92
30.55
32.42
31.16
29.00
26.63
18.64
30.55
30.74
31
0.502
FCF / Net incomex
1.526
1.578
1.658
1.916
2.036
2.325
2.267
2.242
2.680
2.901
0.147
2.325
2.139
89
9.94
ROIC%
18.73
18.44
21.08
19.90
17.86
15.58
13.74
16.69
15.05
17.14
16.30
15.58
17.50
64
10.24
Return on equity%
1.93
2.26
4.08
1.39
0.40
1.67
0.40
1.63
1.63
3.76
13.12
1.63
1.65
85
21.60
Return on assets%
16.33
16.84
15.40
15.21
15.86
15.76
15.88
14.37
15.13
13.42
3.49
15.13
15.58
48
0.58
EPS¥
0.96
1.00
1.19
1.19
1.27
1.37
1.50
1.53
1.56
1.54
0.60
4.01%
5.27%
—
21.10
EPS growth%
26.74
26.50
23.51
22.26
25.07
28.00
28.45
29.35
27.55
28.03
14.27
28.03
27.14
73
0.34
Bookvalue per sh¥
0.20
0.18
0.20
0.17
0.17
0.19
0.18
0.19
0.18
0.18
0.24
1.67%
(1.01%)
—
0.45
FCF per share¥
0.89
0.99
0.92
0.97
1.12
1.16
1.28
1.35
1.37
1.27
1.03
2.57%
3.07%
—
0.65
Dividend per sh¥
0.47
0.48
0.50
0.53
0.55
0.53
0.51
0.55
0.51
0.52
0.70
(1.09%)
2.43%
—
28.89
Div yield (avg)%
16.16
14.95
13.40
13.21
12.62
15.55
16.83
16.60
14.07
14.60
18.31
15.55
14.78
40
4.28
Payout ratio%
4.79
6.71
4.43
3.87
6.82
6.98
6.59
4.19
6.93
9.19
13.75
6.93
6.65
43
1.528
Shares (diluted)B
1.771
1.702
1.721
1.537
1.677
1.753
1.565
1.582
1.428
1.372
1.531
(3.93%)
(2.16%)
48
28.13
Buyback yield%
35.13
36.70
38.92
38.66
37.54
37.75
37.23
40.08
40.25
40.78
10.47
40.08
38.21
51
0.993
D/E ratiox
0.383
0.378
0.396
0.407
0.438
0.408
0.424
0.394
0.358
0.371
1.216
0.394
0.395
74
3.136
Enterprise value¥B
5.191
5.121
5.250
4.643
4.128
4.591
4.691
4.471
4.793
4.446
2.653
1.49%
(0.86%)
23
1.631
LT debt¥B
5.770
6.571
7.026
7.170
8.245
8.784
9.268
11.23
11.42
13.43
4.302
10.25%
9.38%
77
Revenue
¥4.814B
8.08%
1.00×
Cost of revenue
¥2.750B
8.08%
1.00×
Operating expenses
¥697.9M
7.76%
0.97×
Property and equipment
18.03%