3.408
Revenue¥B
3.263
3.320
3.451
3.550
3.662
3.663
3.802
3.806
3.806
3.841
3.626
0.96%
2.02%
92
14.25
Revenue growth%
5.24
6.39
5.25
8.04
6.59
7.24
4.65
2.90
0.75
1.61
5.99
2.90
5.25
31
4.22
Gross margin%
19.23
18.06
15.76
15.60
16.28
13.99
11.32
10.51
13.18
13.35
20.59
13.18
14.79
18
24.53
Operating margin%
17.29
18.65
20.91
19.61
22.53
20.27
22.86
20.95
20.38
19.00
8.62
20.38
20.32
14
18.68
Net margin%
9.83
9.12
10.43
9.91
11.18
14.16
16.32
14.11
11.23
10.52
7.40
14.11
10.85
87
32.43
P/E ratio (avg)x
5.446
5.022
5.442
5.278
5.265
5.021
4.930
4.523
4.413
4.523
34.05
4.523
5.021
51
34.88
EV/EBITx
18.86
20.36
19.45
20.08
19.16
21.84
23.00
26.26
28.88
29.70
13.10
26.26
21.10
31
29.21
FCF yield (avg)%
33.28
34.80
37.77
39.18
40.17
38.86
38.27
39.37
41.32
41.87
23.62
39.37
39.02
51
8.15
FCF margin%
9.78
12.30
10.95
11.91
11.75
10.80
10.78
8.23
8.53
10.19
9.73
10.19
10.79
70
1.727
FCF / Net incomex
0.632
0.686
0.652
0.702
0.670
0.743
0.696
0.622
0.593
0.591
0.709
0.622
0.661
29
25.66
ROIC%
7.22
7.62
5.85
7.04
8.20
10.35
12.84
15.10
15.77
15.53
22.68
15.10
9.27
29
5.24
Return on equity%
0.93
2.16
1.90
1.54
4.07
1.49
2.51
0.40
0.40
0.95
25.10
0.95
1.52
62
5.26
Return on assets%
18.26
17.95
17.35
18.14
19.27
18.66
16.67
18.47
20.86
22.65
3.16
18.66
18.37
31
0.52
EPS¥
0.80
0.88
1.01
1.04
0.96
0.94
0.91
0.86
0.86
0.85
0.55
(2.33%)
0.89%
—
19.74
EPS growth%
19.99
18.54
16.84
19.70
21.74
19.63
18.23
19.26
20.69
21.00
8.61
19.63
19.66
56
0.77
Bookvalue per sh¥
0.11
0.10
0.10
0.09
0.08
0.08
0.07
0.06
0.05
0.05
0.74
(8.26%)
(7.93%)
—
0.39
FCF per share¥
1.25
1.37
1.34
1.43
1.58
1.72
1.73
1.66
1.64
1.82
0.72
2.91%
4.90%
—
0.21
Dividend per sh¥
1.18
1.31
1.31
1.40
1.66
1.92
1.87
1.82
1.86
1.85
0.52
2.24%
4.73%
—
14.47
Div yield (avg)%
25.77
28.22
30.93
31.84
33.75
36.29
34.36
31.72
29.09
27.37
24.05
31.72
31.33
53
13.35
Payout ratio%
25.89
28.49
25.57
26.84
26.33
28.68
25.85
28.62
30.40
29.49
17.84
28.68
27.66
80
2.660
Shares (diluted)B
2.259
2.409
2.659
2.388
2.585
2.524
2.469
2.700
2.634
2.959
2.674
2.74%
3.13%
88
22.72
Buyback yield%
10.88
10.53
10.03
8.08
6.20
7.20
5.28
4.87
3.93
5.32
9.47
5.28
6.70
46
0.339
D/E ratiox
2.181
2.117
2.334
2.400
2.322
2.779
3.006
3.316
3.700
4.167
0.752
3.316
2.590
32
0.446
Enterprise value¥B
3.082
3.321
3.688
3.417
3.261
2.998
3.413
3.253
3.130
3.313
1.568
0.32%
1.51%
57
1.050
LT debt¥B
1.839
1.724
1.660
1.453
1.243
1.247
1.192
1.048
0.929
0.921
3.302
(5.82%)
(7.03%)
78
Revenue
¥3.841B
2.02%
1.00×
Cost of revenue
¥2.518B
2.02%
1.00×
Operating expenses
¥734.4M
1.95%
0.99×
Property and equipment
19.40%