1.544
Revenue¥B
1.812
1.908
1.987
2.069
2.151
2.208
2.316
2.388
2.547
2.627
1.642
4.08%
4.45%
15
23.38
Revenue growth%
23.32
23.36
25.49
26.75
24.71
22.28
22.05
20.87
18.15
19.16
27.20
20.87
22.80
26
19.10
Gross margin%
17.79
20.36
19.13
16.84
17.59
16.81
14.77
17.46
15.47
13.11
15.08
15.47
17.15
82
7.93
Operating margin%
17.93
20.09
21.22
20.95
21.06
21.68
20.57
19.66
18.18
16.37
24.83
19.66
20.33
94
12.84
Net margin%
30.30
29.81
29.77
30.50
33.14
33.56
31.81
33.81
36.60
36.19
19.24
33.81
32.48
36
28.18
P/E ratio (avg)x
14.91
15.28
13.83
14.24
13.71
13.38
12.49
12.18
11.57
10.45
21.45
12.18
13.55
21
12.60
EV/EBITx
34.05
33.26
35.75
37.15
40.68
40.25
36.91
37.01
36.87
32.22
21.23
36.91
36.89
85
10.27
FCF yield (avg)%
19.44
16.52
16.88
18.13
18.80
20.01
20.21
18.35
19.68
18.38
22.22
19.68
18.59
49
7.79
FCF margin%
6.71
7.44
8.80
10.91
9.34
8.26
7.25
9.14
7.94
8.44
3.97
8.26
8.35
48
1.402
FCF / Net incomex
1.771
1.821
2.163
2.486
2.818
3.361
3.422
4.069
4.313
4.715
0.698
4.069
3.089
50
9.52
ROIC%
33.92
36.85
39.54
40.32
41.12
38.70
37.23
34.34
36.93
35.23
19.43
36.93
37.08
64
4.53
Return on equity%
8.57
6.03
8.92
9.23
11.98
14.27
12.63
15.09
13.60
14.01
26.59
14.01
12.31
91
4.02
Return on assets%
7.22
6.64
3.95
3.48
4.69
5.58
4.04
3.08
1.62
1.18
18.28
3.08
3.99
5
0.70
EPS¥
0.98
0.87
0.80
0.80
0.76
0.70
0.71
0.76
0.65
0.64
0.78
(3.35%)
(4.28%)
—
2.52
EPS growth%
16.74
15.34
15.21
17.05
14.97
16.19
18.61
21.60
20.57
22.92
19.90
20.57
16.90
19
1.76
Bookvalue per sh¥
1.56
1.70
1.65
1.79
1.68
1.81
2.04
2.28
2.31
2.50
1.78
8.24%
5.39%
—
1.34
FCF per share¥
1.93
1.90
1.84
1.77
1.96
2.12
2.12
2.31
2.59
2.48
0.71
4.75%
1.74%
—
1.81
Dividend per sh¥
2.07
2.09
2.26
2.52
2.92
2.83
2.69
2.72
2.81
3.16
0.61
1.56%
4.43%
—
2.37
Div yield (avg)%
3.20
2.23
0.40
0.40
2.87
3.29
3.90
3.59
6.17
3.48
25.40
3.59
3.25
61
8.08
Payout ratio%
13.07
13.78
14.63
15.68
15.90
18.10
17.16
14.85
15.46
16.55
9.52
16.55
15.57
33
0.973
Shares (diluted)B
1.271
1.239
1.309
1.356
1.235
1.224
1.287
1.319
1.242
1.366
1.006
2.04%
0.86%
47
6.82
Buyback yield%
17.10
18.68
18.55
17.62
17.78
18.73
17.31
16.45
18.56
16.06
10.04
17.31
17.70
83
1.443
D/E ratiox
1.709
1.679
1.799
1.919
1.729
1.924
2.113
1.974
2.009
2.188
1.240
2.009
1.922
85
0.628
Enterprise value¥B
0.810
0.896
0.860
0.944
0.890
0.999
1.062
1.091
1.019
1.122
0.622
4.74%
4.34%
17
0.386
LT debt¥B
2.137
2.180
2.161
2.096
2.209
1.971
1.955
1.797
1.730
1.847
1.526
(3.52%)
(1.68%)
62
Revenue
¥2.627B
4.45%
1.00×
Cost of revenue
¥1.525B
4.26%
0.98×
Operating expenses
¥482.4M
5.18%
1.07×
Property and equipment
16.91%