0.613
Revenue¥B
3.901
4.142
4.383
4.653
4.878
5.169
5.401
5.662
6.038
6.501
0.641
5.91%
5.66%
44
14.32
Revenue growth%
10.02
11.78
11.08
9.98
11.98
10.59
12.59
12.21
13.32
13.21
25.38
12.59
11.88
19
12.35
Gross margin%
8.68
7.98
7.79
5.24
2.42
0.40
0.40
0.40
0.69
3.67
24.70
0.40
3.04
33
19.15
Operating margin%
23.76
25.80
25.69
26.57
26.36
24.05
22.14
21.30
22.61
23.55
10.00
22.61
23.91
84
24.09
Net margin%
22.51
23.39
26.09
26.80
26.11
27.45
29.85
29.54
31.40
30.94
21.60
29.85
27.12
9
6.197
P/E ratio (avg)x
8.929
8.341
8.997
9.234
9.590
8.798
7.513
7.462
7.344
6.300
24.47
7.462
8.569
70
35.23
EV/EBITx
16.07
18.33
18.94
19.62
21.61
25.31
27.10
29.42
33.97
36.37
21.53
29.42
23.46
60
14.97
FCF yield (avg)%
1.42
2.34
0.40
1.38
0.40
2.51
3.06
1.39
3.30
1.80
27.20
2.51
1.61
69
22.43
FCF margin%
6.11
7.02
4.18
4.57
3.59
1.44
1.62
0.40
0.69
2.47
9.67
1.44
3.03
49
1.603
FCF / Net incomex
0.320
0.281
0.272
0.255
0.232
0.216
0.190
0.203
0.217
0.203
1.392
0.203
0.225
82
13.94
ROIC%
14.85
17.74
17.19
17.87
17.50
18.76
16.30
15.25
15.00
15.60
12.38
15.60
16.74
71
3.17
Return on equity%
17.64
20.45
19.76
19.14
19.24
19.08
17.49
16.38
18.50
16.13
15.88
17.49
18.79
82
13.40
Return on assets%
8.01
8.78
8.92
8.23
9.52
8.13
5.93
6.24
7.22
7.53
25.98
7.22
8.07
10
2.33
EPS¥
2.76
2.76
2.92
3.29
3.71
4.19
4.48
5.15
5.37
6.18
2.57
10.76%
8.30%
—
25.74
EPS growth%
18.06
18.78
16.49
16.08
16.30
17.21
16.01
14.99
12.61
14.32
27.88
14.99
16.19
52
4.19
Bookvalue per sh¥
1.58
1.70
1.65
1.54
1.66
1.89
1.87
1.71
1.96
2.09
5.32
4.69%
3.74%
—
3.95
FCF per share¥
5.70
6.65
7.53
7.61
7.98
8.33
8.26
8.62
9.66
10.22
1.46
5.09%
7.40%
—
1.74
Dividend per sh¥
3.06
3.37
3.65
3.56
3.45
3.65
3.60
3.53
3.70
4.04
3.51
3.19%
3.45%
—
13.58
Div yield (avg)%
5.75
6.87
9.62
10.13
7.84
8.00
8.69
9.29
7.57
8.54
4.44
8.54
8.27
87
14.53
Payout ratio%
26.90
26.70
24.48
22.77
20.34
17.50
15.68
14.08
15.38
15.06
12.45
15.38
18.92
27
1.001
Shares (diluted)B
1.266
1.257
1.183
1.345
1.362
1.337
1.471
1.500
1.661
1.802
1.000
5.76%
5.08%
71
16.10
Buyback yield%
28.20
26.86
28.75
30.53
28.01
28.57
26.34
25.52
23.78
21.34
12.83
25.52
27.44
20
1.706
D/E ratiox
0.828
0.949
1.050
1.095
1.243
1.337
1.470
1.448
1.621
1.696
0.262
1.470
1.290
13
0.771
Enterprise value¥B
0.885
0.961
1.085
1.242
1.144
1.301
1.298
1.275
1.288
1.263
6.109
1.99%
3.45%
22
1.796
LT debt¥B
2.841
2.532
2.680
2.732
2.534
2.636
2.636
2.785
3.093
3.271
4.723
5.24%
0.99%
59
Revenue
¥6.501B
5.66%
1.00×
Cost of revenue
¥3.035B
5.92%
1.02×
Operating expenses
¥1.275B
5.48%
0.98×
Property and equipment
14.74%