2.401
Revenue¥B
2.292
2.461
2.669
2.876
3.061
3.259
3.572
3.907
4.185
4.618
2.487
8.58%
8.19%
50
5.66
Revenue growth%
26.81
24.46
25.15
27.89
25.86
27.25
29.98
29.84
28.91
26.62
20.52
28.91
27.03
45
2.38
Gross margin%
4.11
1.35
4.20
2.32
0.40
0.40
0.40
1.95
3.22
5.81
26.27
1.95
2.14
10
9.73
Operating margin%
4.22
2.01
4.65
7.16
9.40
8.72
8.76
10.43
8.98
8.09
13.10
8.76
8.40
43
13.36
Net margin%
5.28
3.00
3.22
4.94
7.44
9.13
11.67
13.62
15.46
16.00
29.27
13.62
8.28
15
8.063
P/E ratio (avg)x
28.87
29.74
30.38
27.13
24.10
21.97
24.36
24.27
22.68
20.72
37.17
22.68
24.32
95
37.31
EV/EBITx
27.69
27.80
26.25
24.02
25.24
26.34
28.20
31.15
34.97
33.16
25.19
31.15
27.75
55
13.10
FCF yield (avg)%
3.29
3.70
2.73
0.40
0.49
0.93
0.40
3.05
4.69
2.00
12.27
2.00
2.37
42
20.39
FCF margin%
3.22
5.38
3.83
4.07
1.15
0.70
1.82
2.45
2.18
4.70
12.69
2.18
2.83
74
0.162
FCF / Net incomex
1.669
1.585
1.484
1.403
1.487
1.467
1.431
1.593
1.584
1.763
0.424
1.584
1.535
62
2.67
ROIC%
25.18
25.36
23.64
26.58
27.05
26.86
28.56
28.45
27.40
28.28
15.40
28.28
26.96
35
5.45
Return on equity%
24.33
23.54
25.80
27.23
26.08
25.14
24.94
26.11
23.98
21.59
24.57
24.94
25.04
83
6.86
Return on assets%
18.53
18.69
21.20
18.59
21.28
21.15
24.09
22.01
21.93
20.94
27.80
21.93
21.18
56
0.53
EPS¥
0.50
0.48
0.53
0.62
0.62
0.72
0.73
0.73
0.85
0.85
0.59
6.70%
7.21%
—
20.17
EPS growth%
27.97
29.08
30.41
28.12
28.24
29.18
29.09
27.98
30.28
29.11
6.65
29.11
29.09
34
0.94
Bookvalue per sh¥
2.09
2.40
2.79
2.76
2.91
2.83
3.25
3.79
4.49
5.06
0.64
11.71%
10.08%
—
1.38
FCF per share¥
0.55
0.49
0.45
0.47
0.41
0.41
0.43
0.46
0.48
0.51
0.83
4.56%
(0.93%)
—
1.53
Dividend per sh¥
0.92
0.86
0.95
0.98
0.97
1.12
1.21
1.24
1.15
1.23
1.57
4.94%
2.29%
—
26.70
Div yield (avg)%
26.63
26.65
24.29
27.13
27.69
27.16
27.18
27.48
27.04
29.46
20.11
27.18
27.14
9
10.02
Payout ratio%
2.75
2.51
2.44
4.98
5.40
4.58
2.97
5.02
6.41
7.01
2.70
5.02
4.78
63
1.268
Shares (diluted)B
1.561
1.471
1.683
1.645
1.556
1.554
1.571
1.551
1.561
1.764
1.287
2.54%
2.50%
67
6.92
Buyback yield%
28.54
25.92
26.05
28.63
27.90
26.18
25.62
25.58
26.87
24.25
10.80
25.62
26.12
28
1.160
D/E ratiox
2.704
3.018
3.340
3.812
3.882
4.166
4.983
5.830
7.064
8.282
0.812
5.830
4.024
72
1.425
Enterprise value¥B
3.851
4.328
4.530
4.588
5.416
6.396
7.399
8.663
9.042
10.74
0.716
14.67%
12.04%
50
3.795
LT debt¥B
3.654
3.655
3.217
2.921
2.783
2.484
2.247
2.349
2.436
2.625
0.311
(1.16%)
(4.61%)
24
Revenue
¥4.618B
8.19%
1.00×
Cost of revenue
¥3.233B
8.19%
1.00×
Operating expenses
¥755.0M
8.01%
0.98×
Property and equipment
15.67%