0.487
Revenue¥B
4.349
4.536
4.783
4.873
5.158
5.240
5.455
5.709
5.923
6.202
0.499
3.76%
3.89%
20
19.21
Revenue growth%
10.89
10.49
8.80
9.33
10.51
12.04
9.64
8.57
6.79
4.47
4.98
8.57
9.48
54
20.26
Gross margin%
14.55
14.01
14.91
12.09
13.16
14.75
16.63
18.55
17.46
15.61
27.11
16.63
14.83
67
7.66
Operating margin%
23.69
23.36
22.64
23.18
23.96
22.78
19.83
18.76
15.98
14.76
10.86
18.76
22.71
52
7.85
Net margin%
20.67
21.60
23.80
26.34
25.64
26.89
27.95
26.48
25.83
26.64
20.22
26.64
26.09
77
36.75
P/E ratio (avg)x
32.47
32.59
35.46
36.28
38.91
38.03
40.08
40.02
39.42
40.83
20.28
40.02
38.47
67
31.33
EV/EBITx
18.74
16.56
16.45
16.69
18.02
15.99
17.05
16.22
15.02
14.68
21.86
15.99
16.51
20
12.75
FCF yield (avg)%
4.47
6.28
7.33
4.66
3.17
4.01
3.18
1.71
0.40
0.40
25.17
1.71
3.59
66
8.39
FCF margin%
8.56
9.63
10.89
11.10
9.37
9.97
11.76
13.91
14.37
14.32
4.50
13.91
11.00
40
0.127
FCF / Net incomex
0.685
0.713
0.819
0.834
0.859
0.938
0.971
1.023
1.019
1.193
1.741
1.019
0.899
88
17.42
ROIC%
21.37
18.59
17.36
15.82
18.20
18.91
19.17
19.57
21.47
19.50
11.96
19.50
19.04
12
3.69
Return on equity%
17.64
16.29
19.12
17.44
17.00
18.65
19.31
16.48
16.28
15.17
6.48
16.48
17.22
8
26.10
Return on assets%
15.15
13.20
14.85
17.06
19.90
19.99
17.73
16.84
16.30
19.23
11.96
17.73
16.95
30
1.29
EPS¥
3.33
2.86
2.66
2.84
2.50
2.38
2.46
2.44
2.12
2.24
1.44
(2.16%)
(3.43%)
—
28.39
EPS growth%
28.14
30.85
29.75
29.05
27.87
28.64
27.80
27.43
26.06
27.76
7.36
27.76
28.01
94
4.11
Bookvalue per sh¥
4.91
5.34
4.99
4.74
4.54
4.92
5.40
5.72
6.66
7.49
3.84
10.53%
4.85%
—
2.98
FCF per share¥
4.45
3.92
3.60
3.22
3.58
3.22
3.59
3.56
3.95
3.75
4.10
0.94%
(0.73%)
—
2.31
Dividend per sh¥
1.32
1.49
1.59
1.73
1.68
1.52
1.69
1.72
1.54
1.74
0.90
0.69%
3.15%
—
5.14
Div yield (avg)%
23.71
20.94
23.64
24.86
25.58
28.25
25.96
23.65
25.70
27.46
29.80
25.96
25.22
17
19.27
Payout ratio%
13.23
10.67
12.34
9.86
7.08
6.55
6.67
5.15
6.77
7.68
11.79
6.67
7.38
34
1.017
Shares (diluted)B
1.305
1.304
1.369
1.608
1.679
1.598
1.788
1.694
1.931
1.957
0.990
3.12%
4.97%
65
29.36
Buyback yield%
2.08
2.63
1.86
1.51
1.64
0.79
2.92
2.77
5.44
6.27
6.00
2.92
2.36
89
1.266
D/E ratiox
0.938
0.936
1.061
1.101
1.001
1.029
1.134
1.256
1.257
1.133
1.549
1.134
1.081
90
5.014
Enterprise value¥B
0.430
0.398
0.403
0.414
0.367
0.352
0.354
0.337
0.331
0.297
4.968
(4.13%)
(4.61%)
30
3.972
LT debt¥B
0.622
0.633
0.569
0.627
0.598
0.591
0.577
0.571
0.523
0.581
4.552
(0.58%)
(1.48%)
28
Revenue
¥6.202B
3.89%
1.00×
Cost of revenue
¥3.917B
3.63%
0.98×
Operating expenses
¥846.3M
4.87%
1.10×
Property and equipment
18.14%