0.709
Revenue¥B
1.481
1.569
1.688
1.835
1.961
2.062
2.229
2.379
2.531
2.766
0.749
7.12%
7.22%
26
10.38
Revenue growth%
7.55
6.50
4.82
1.88
4.51
7.12
4.50
1.50
2.90
3.51
15.47
3.51
4.51
27
21.67
Gross margin%
28.74
29.71
28.02
27.97
28.80
28.14
28.04
28.28
30.07
29.04
2.33
28.28
28.51
87
10.18
Operating margin%
22.21
25.02
25.41
27.60
25.97
24.23
23.86
24.99
27.41
29.75
28.55
24.99
25.22
36
6.58
Net margin%
4.88
4.19
3.41
3.94
1.24
0.78
0.40
2.19
0.92
2.26
7.62
0.92
2.23
29
23.78
P/E ratio (avg)x
17.73
16.42
17.05
16.18
16.83
15.23
14.63
13.71
14.54
16.27
29.94
14.63
16.23
12
29.18
EV/EBITx
12.06
12.26
13.93
16.51
19.28
22.20
24.37
26.86
30.88
36.14
12.36
26.86
20.74
57
2.96
FCF yield (avg)%
5.28
3.71
1.72
4.55
2.54
3.54
3.25
1.39
0.40
0.40
10.69
1.39
2.89
15
10.20
FCF margin%
2.45
0.40
0.40
0.43
0.40
0.40
1.98
4.20
2.82
0.97
5.33
1.98
0.70
83
0.884
FCF / Net incomex
0.321
0.327
0.347
0.329
0.340
0.311
0.323
0.338
0.329
0.291
1.270
0.323
0.328
93
15.09
ROIC%
7.46
4.53
7.18
7.19
5.07
7.77
7.83
10.16
10.25
11.41
15.76
10.16
7.61
47
16.82
Return on equity%
3.54
1.73
4.66
5.50
8.09
9.19
8.19
8.84
7.57
9.78
11.21
8.84
7.83
36
12.19
Return on assets%
11.85
14.20
15.46
13.87
13.88
15.61
14.91
13.51
16.29
13.53
22.08
14.91
14.04
42
2.28
EPS¥
2.61
2.89
2.76
2.76
3.16
3.06
3.07
2.92
2.84
2.87
2.43
(1.95%)
1.44%
—
20.98
EPS growth%
21.03
22.75
21.51
22.65
21.41
20.52
20.10
21.78
24.62
23.94
15.37
21.78
21.64
74
0.62
Bookvalue per sh¥
3.23
3.10
3.61
3.80
4.08
4.17
4.90
5.59
6.06
6.62
2.72
10.17%
7.74%
—
2.23
FCF per share¥
2.28
2.03
2.07
1.84
1.67
1.69
1.65
1.42
1.35
1.29
0.91
(5.07%)
(6.14%)
—
0.51
Dividend per sh¥
2.65
2.47
2.55
2.47
2.71
2.60
2.85
2.79
3.04
3.37
2.93
4.45%
1.78%
—
13.19
Div yield (avg)%
17.25
16.83
16.15
16.70
18.20
18.83
17.21
18.99
19.33
16.64
15.60
18.83
17.23
79
13.20
Payout ratio%
9.12
9.30
6.35
4.96
5.34
4.92
7.78
7.07
9.72
8.28
13.58
7.78
7.42
69
314.8
Shares (diluted)M
524.0
502.4
495.0
536.5
616.6
607.2
583.7
663.1
732.5
796.0
321.9
5.24%
5.71%
28
15.33
Buyback yield%
14.53
13.58
14.71
14.72
16.58
19.02
16.48
17.04
17.80
19.17
23.40
17.80
16.53
11
0.857
D/E ratiox
2.368
2.680
2.874
3.083
3.268
3.329
3.737
3.898
4.151
4.659
0.573
3.898
3.298
58
0.147
Enterprise value¥B
3.308
3.957
4.255
4.242
4.861
5.535
5.860
6.843
7.766
9.282
1.442
13.81%
11.81%
7
2.142
LT debt¥B
2.126
1.904
1.771
1.965
2.155
2.251
2.031
1.933
1.850
1.948
2.844
(1.99%)
0.18%
38
Revenue
¥2.766B
7.22%
1.00×
Cost of revenue
¥1.457B
7.08%
0.99×
Operating expenses
¥681.8M
7.24%
1.00×
Property and equipment
19.18%