0.661
Revenue¥B
1.576
1.613
1.592
1.610
1.644
1.628
1.660
1.677
1.689
1.739
0.706
1.14%
1.23%
33
6.72
Revenue growth%
12.10
10.53
11.70
13.73
16.45
17.85
19.25
17.97
18.49
17.22
26.90
17.97
16.84
34
16.77
Gross margin%
22.85
25.69
28.09
29.88
31.79
31.79
33.43
34.40
33.63
36.27
16.88
33.63
31.79
6
26.45
Operating margin%
18.16
17.87
18.47
17.42
15.74
17.17
15.28
17.25
18.08
20.47
28.20
17.25
17.64
57
14.46
Net margin%
9.87
7.02
8.80
10.06
11.25
9.32
10.02
10.67
11.31
9.16
12.31
10.02
9.94
54
25.16
P/E ratio (avg)x
43.73
47.95
48.75
54.72
54.96
54.61
60.39
70.28
80.95
79.50
28.12
70.28
54.84
16
19.49
EV/EBITx
44.72
42.74
42.74
39.81
39.63
36.70
37.15
41.07
43.34
42.26
36.66
41.07
41.66
26
13.04
FCF yield (avg)%
15.97
18.95
19.14
18.35
19.20
19.27
17.88
20.55
19.88
19.97
5.51
19.88
19.17
63
25.91
FCF margin%
36.27
38.53
35.89
34.27
36.27
34.67
33.13
33.31
33.31
32.81
22.82
33.31
34.47
61
0.876
FCF / Net incomex
0.417
0.445
0.424
0.409
0.388
0.383
0.406
0.354
0.349
0.357
1.133
0.357
0.397
26
15.82
ROIC%
19.09
17.21
16.69
18.85
18.48
17.26
17.25
19.57
18.80
17.89
18.00
17.89
18.18
82
28.04
Return on equity%
20.80
22.35
22.34
21.65
22.73
22.62
24.31
21.81
22.22
22.72
13.42
22.62
22.34
37
14.47
Return on assets%
14.18
13.78
15.80
14.83
14.33
14.84
14.58
17.23
18.01
15.16
8.46
15.16
14.83
38
1.40
EPS¥
1.20
1.37
1.37
1.45
1.46
1.40
1.58
1.65
1.73
1.81
1.47
4.40%
4.39%
—
16.84
EPS growth%
27.26
29.50
27.36
26.77
28.67
30.61
30.23
33.11
36.06
34.94
24.42
33.11
29.86
83
0.51
Bookvalue per sh¥
1.25
1.35
1.26
1.20
1.19
1.09
1.20
1.24
1.26
1.18
1.14
(0.12%)
0.33%
—
1.03
FCF per share¥
0.69
0.64
0.67
0.71
0.63
0.66
0.71
0.65
0.62
0.62
0.67
(0.15%)
(0.24%)
—
0.66
Dividend per sh¥
0.92
0.80
0.72
0.70
0.67
0.58
0.54
0.57
0.50
0.43
0.96
(8.20%)
(6.52%)
—
23.87
Div yield (avg)%
11.83
13.56
16.34
15.94
15.57
18.05
17.54
14.92
16.37
18.60
7.64
17.54
16.14
19
16.41
Payout ratio%
6.32
4.38
2.48
0.40
0.40
1.08
1.08
0.40
2.66
0.62
29.40
1.08
1.08
45
0.592
Shares (diluted)B
0.724
0.689
0.764
0.867
0.941
1.026
1.198
1.270
1.230
1.352
0.568
7.53%
7.89%
86
4.49
Buyback yield%
31.91
32.01
30.64
33.36
32.92
34.97
32.54
33.99
34.49
31.55
5.93
33.99
32.73
94
1.634
D/E ratiox
1.684
1.993
2.039
2.117
2.266
2.687
2.892
3.147
3.242
3.127
0.955
3.127
2.476
55
0.549
Enterprise value¥B
0.729
0.794
0.807
0.960
1.060
1.202
1.279
1.501
1.604
1.845
0.980
11.72%
10.09%
61
0.598
LT debt¥B
1.145
1.123
1.079
1.041
1.079
0.954
1.039
0.903
0.913
0.781
0.213
(6.26%)
(3.28%)
45
Revenue
¥1.739B
1.23%
1.00×
Cost of revenue
¥1.048B
1.00%
0.98×
Operating expenses
¥335.5M
1.82%
1.06×
Property and equipment
14.66%