0.224
Revenue¥B
2.930
3.081
3.213
3.372
3.576
3.746
3.934
4.086
4.271
4.577
0.241
5.06%
5.15%
16
28.37
Revenue growth%
6.71
4.14
5.27
4.09
3.68
3.28
4.41
5.01
6.39
3.46
18.96
4.41
4.28
39
3.21
Gross margin%
16.55
16.66
18.22
17.33
16.19
13.54
13.51
15.28
16.64
14.77
6.94
14.77
16.37
13
22.27
Operating margin%
20.99
19.90
20.94
19.11
18.59
18.05
20.47
20.29
21.30
21.51
23.08
20.47
20.38
18
4.82
Net margin%
18.05
18.26
18.98
17.69
17.42
17.14
14.34
11.55
11.91
14.89
13.30
14.34
17.28
64
9.680
P/E ratio (avg)x
44.98
54.12
57.79
57.44
67.84
69.04
81.94
93.88
104.0
122.4
28.04
93.88
68.44
62
30.38
EV/EBITx
38.87
44.38
43.84
45.26
48.88
51.34
51.15
58.22
57.64
57.71
31.12
57.64
50.02
43
25.84
FCF yield (avg)%
13.18
12.82
12.58
12.95
14.65
13.86
13.56
16.19
17.14
14.61
24.66
14.61
13.71
6
19.94
FCF margin%
2.30
4.95
3.57
1.15
0.40
0.55
0.40
2.46
1.55
0.40
23.05
0.55
1.35
21
1.446
FCF / Net incomex
2.369
2.640
2.777
2.837
2.982
3.462
3.828
4.447
5.252
5.275
1.452
4.447
3.222
56
23.98
ROIC%
24.13
22.02
23.30
21.06
19.92
19.00
18.65
17.82
16.45
17.14
29.09
17.82
19.46
37
5.57
Return on equity%
30.81
29.25
26.27
25.98
23.29
23.37
25.85
27.23
26.44
26.60
11.91
26.44
26.36
53
4.60
Return on assets%
16.70
17.24
17.38
15.55
18.32
17.61
17.40
14.89
15.92
15.17
2.87
15.92
16.97
30
1.18
EPS¥
0.82
0.94
0.92
0.92
0.92
1.10
1.24
1.21
1.26
1.29
1.28
6.90%
4.45%
—
8.81
EPS growth%
5.05
3.20
0.40
0.40
0.40
0.77
0.40
0.40
2.23
4.61
23.83
0.77
0.59
48
2.26
Bookvalue per sh¥
0.73
0.73
0.74
0.77
0.85
1.00
1.02
1.10
1.05
1.10
2.14
5.22%
4.76%
—
1.46
FCF per share¥
3.19
3.59
4.21
4.35
4.66
5.39
5.90
6.13
7.28
7.38
0.64
9.62%
9.04%
—
1.81
Dividend per sh¥
1.26
1.20
1.15
1.17
1.18
1.11
1.22
1.08
1.11
1.04
2.46
(2.45%)
(3.00%)
—
3.46
Div yield (avg)%
12.05
9.50
10.58
11.34
11.27
9.81
8.34
10.75
11.15
10.96
23.22
10.75
10.86
87
18.64
Payout ratio%
27.49
26.64
27.00
25.65
27.59
25.31
28.08
28.09
27.10
27.26
11.41
27.26
27.18
16
0.528
Shares (diluted)B
0.859
0.929
0.912
0.927
0.999
1.164
1.235
1.387
1.421
1.503
0.536
8.52%
7.07%
89
27.06
Buyback yield%
8.91
10.50
8.88
6.33
8.83
10.07
11.66
13.29
12.72
15.50
11.53
12.72
10.29
86
1.780
D/E ratiox
1.664
1.973
2.049
2.412
2.875
3.215
3.638
3.626
3.841
4.343
0.809
3.638
3.045
33
0.369
Enterprise value¥B
0.600
0.670
0.606
0.639
0.688
0.762
0.713
0.752
0.740
0.746
1.237
1.62%
1.72%
62
2.214
LT debt¥B
1.423
1.671
1.849
2.004
1.946
1.910
2.106
2.217
2.350
2.412
4.104
4.39%
6.51%
94
Revenue
¥4.577B
5.15%
1.00×
Cost of revenue
¥2.587B
4.93%
0.98×
Operating expenses
¥1.121B
5.24%
1.01×
Property and equipment
19.25%