0.909
Revenue¥B
2.534
2.548
2.648
2.664
2.780
2.796
2.818
2.854
2.975
3.089
0.968
2.13%
2.37%
91
2.66
Revenue growth%
11.24
10.22
8.30
7.85
6.18
7.65
5.79
6.89
9.20
8.71
28.34
7.65
8.07
7
6.19
Gross margin%
21.25
22.17
20.68
18.19
17.88
20.13
21.48
23.79
24.59
26.98
10.60
23.79
21.36
43
24.62
Operating margin%
22.12
24.57
25.61
27.32
27.47
27.20
26.55
27.55
26.47
25.00
25.36
26.55
26.51
62
26.36
Net margin%
5.08
6.89
6.30
6.32
7.32
10.25
10.53
9.86
7.41
7.16
21.71
9.86
7.24
61
33.40
P/E ratio (avg)x
40.44
46.17
44.50
51.50
54.50
60.55
57.90
58.25
54.78
51.90
10.53
57.90
53.20
27
23.19
EV/EBITx
18.84
17.78
17.79
19.22
19.58
19.82
20.04
18.18
17.84
19.66
37.16
19.66
19.03
71
14.68
FCF yield (avg)%
17.37
17.71
14.95
16.75
15.23
16.46
13.74
11.45
14.21
15.24
17.71
14.21
15.24
17
2.20
FCF margin%
12.57
11.95
9.18
11.12
10.12
11.37
9.73
10.60
12.48
12.61
11.36
11.37
11.25
65
1.605
FCF / Net incomex
1.024
1.077
0.990
0.931
1.017
0.978
1.092
1.076
1.068
1.164
0.364
1.076
1.046
81
29.91
ROIC%
27.95
30.58
31.22
31.17
34.15
34.05
32.03
31.26
31.52
31.28
12.00
31.52
31.27
44
12.39
Return on equity%
18.85
19.89
17.56
20.12
22.27
19.96
21.64
22.67
21.04
18.82
19.89
21.04
20.04
60
25.34
Return on assets%
23.16
26.02
28.68
29.47
28.46
26.65
24.77
26.43
25.80
25.13
6.64
25.80
26.22
40
1.68
EPS¥
1.35
1.45
1.43
1.39
1.41
1.40
1.49
1.63
1.61
1.61
1.76
2.66%
1.55%
—
26.62
EPS growth%
27.89
28.86
31.57
31.93
32.49
30.11
30.22
29.73
27.83
29.05
29.00
29.73
29.92
95
2.13
Bookvalue per sh¥
0.76
0.76
0.77
0.81
0.87
0.84
0.85
0.76
0.78
0.78
0.92
(2.02%)
0.50%
—
1.98
FCF per share¥
0.77
0.81
0.94
1.03
1.03
1.06
1.16
1.32
1.27
1.33
1.57
5.21%
6.44%
—
0.92
Dividend per sh¥
0.29
0.26
0.27
0.29
0.26
0.24
0.24
0.24
0.22
0.21
1.68
(4.38%)
(4.00%)
—
7.22
Div yield (avg)%
27.15
27.00
25.90
25.37
22.90
21.61
23.39
23.66
22.70
23.75
16.68
23.39
23.71
81
4.66
Payout ratio%
3.32
6.24
8.70
10.67
12.91
12.81
11.39
9.78
11.23
9.39
17.32
11.23
10.23
76
0.690
Shares (diluted)B
1.034
1.160
1.248
1.191
1.142
1.146
1.317
1.225
1.351
1.354
0.692
3.46%
3.03%
37
5.38
Buyback yield%
10.45
13.36
16.16
17.00
19.58
16.66
14.17
16.64
16.95
16.67
15.89
16.66
16.65
14
1.006
D/E ratiox
0.631
0.563
0.544
0.501
0.471
0.500
0.540
0.512
0.508
0.479
0.716
0.508
0.510
38
2.253
Enterprise value¥B
0.624
0.602
0.619
0.622
0.558
0.576
0.575
0.515
0.448
0.421
2.647
(5.51%)
(3.38%)
77
0.384
LT debt¥B
0.798
0.732
0.821
0.907
1.002
0.993
0.973
0.941
0.847
0.766
2.057
(5.22%)
(0.06%)
84
Revenue
¥3.089B
2.37%
1.00×
Cost of revenue
¥1.633B
2.09%
0.97×
Operating expenses
¥464.6M
3.12%
1.08×
Property and equipment
13.65%