1.170
Revenue¥B
12.43
12.44
12.91
13.44
13.59
13.93
13.96
14.56
14.97
15.25
1.288
2.34%
2.10%
21
11.27
Revenue growth%
17.22
18.09
18.24
15.25
17.41
16.31
15.99
16.77
14.71
17.14
7.44
16.31
16.95
30
16.88
Gross margin%
22.54
22.24
24.68
22.78
22.37
24.76
23.95
21.24
23.61
23.80
16.40
23.80
23.20
24
17.85
Operating margin%
13.84
13.05
11.31
12.67
11.79
12.62
13.89
10.92
9.55
8.75
25.78
10.92
12.21
12
9.13
Net margin%
3.24
3.56
1.73
0.40
0.40
0.40
0.40
0.40
1.02
1.13
29.47
0.40
0.71
82
25.56
P/E ratio (avg)x
48.29
52.74
61.07
57.30
59.07
66.73
64.11
63.71
67.03
77.21
7.949
66.73
62.39
9
7.772
EV/EBITx
9.108
9.196
9.020
9.391
11.37
11.98
11.71
12.43
14.11
14.13
26.51
12.43
11.54
68
14.68
FCF yield (avg)%
19.63
17.24
18.05
20.99
21.51
19.43
22.01
22.61
24.78
25.80
17.39
22.61
21.25
58
24.45
FCF margin%
27.84
27.32
24.80
26.84
27.03
29.94
27.97
25.16
24.29
23.98
2.18
25.16
26.94
18
0.660
FCF / Net incomex
1.766
1.750
1.922
1.821
1.668
1.850
1.721
1.773
1.625
1.844
1.064
1.773
1.770
82
28.94
ROIC%
13.12
13.18
13.35
13.06
12.67
12.79
13.10
11.26
10.49
13.41
21.60
12.79
13.08
76
11.90
Return on equity%
8.67
7.95
5.36
3.88
4.84
7.14
6.11
6.53
5.40
6.58
15.73
6.53
6.32
68
8.67
Return on assets%
12.65
14.66
17.07
18.58
15.76
17.18
19.75
21.58
22.85
23.54
26.04
21.58
17.88
29
5.74
EPS¥
3.07
2.94
2.79
2.93
3.14
2.90
3.12
3.42
3.55
3.61
6.30
2.77%
1.82%
—
12.70
EPS growth%
12.09
12.77
10.63
11.86
10.12
11.34
10.60
11.29
14.11
15.74
21.27
11.34
11.60
53
6.30
Bookvalue per sh¥
6.02
6.43
7.03
7.15
7.04
6.75
6.45
6.71
6.91
6.73
6.65
(0.89%)
1.85%
—
6.10
FCF per share¥
6.22
6.01
6.13
6.90
6.53
6.65
7.53
7.93
8.98
9.27
6.29
7.27%
3.19%
—
1.51
Dividend per sh¥
2.80
2.79
3.02
2.82
2.76
2.67
2.66
2.82
2.70
2.92
7.03
1.09%
(0.17%)
—
12.02
Div yield (avg)%
10.39
8.25
7.53
9.78
12.38
13.97
11.12
10.27
9.17
6.23
20.80
10.27
10.03
62
6.70
Payout ratio%
3.48
2.91
1.23
2.00
4.81
4.22
3.51
3.33
5.62
4.12
25.55
4.12
3.50
58
0.681
Shares (diluted)B
0.744
0.770
0.869
0.958
1.035
1.118
1.076
1.231
1.155
1.115
0.714
1.51%
3.57%
25
24.27
Buyback yield%
29.35
27.93
27.19
25.49
24.44
22.95
22.28
20.05
19.63
21.75
19.86
21.75
23.70
69
1.182
D/E ratiox
0.247
0.276
0.300
0.320
0.312
0.356
0.347
0.341
0.370
0.417
1.241
0.356
0.331
57
9.953
Enterprise value¥B
15.08
16.21
16.00
16.14
15.63
14.67
14.96
13.87
13.77
14.05
9.543
(2.10%)
0.53%
41
4.139
LT debt¥B
18.32
21.95
24.69
26.89
26.39
29.89
35.27
36.31
37.51
39.81
4.495
8.58%
9.41%
22
Revenue
¥15.25B
2.10%
1.00×
Cost of revenue
¥10.67B
2.16%
1.01×
Operating expenses
¥1.763B
2.15%
1.01×
Property and equipment
15.48%