0.749
Revenue¥B
4.657
4.719
4.911
5.185
5.340
5.508
5.597
5.932
6.127
6.346
0.809
3.51%
3.46%
75
28.59
Revenue growth%
18.59
16.56
14.32
11.65
14.53
11.54
12.11
10.92
8.82
7.82
4.08
10.92
11.88
67
28.63
Gross margin%
27.41
29.30
29.74
27.55
28.06
27.52
26.41
26.20
27.54
26.91
22.27
26.91
27.53
18
21.52
Operating margin%
19.12
21.78
22.82
24.58
24.00
21.48
23.77
23.95
25.99
23.94
26.46
23.94
23.86
42
4.02
Net margin%
0.48
0.40
0.40
3.26
3.07
4.54
4.29
1.59
3.43
1.18
12.80
3.43
2.33
30
26.49
P/E ratio (avg)x
35.03
39.19
40.91
46.75
43.81
50.07
51.54
56.31
55.70
53.10
34.90
53.10
48.41
85
7.678
EV/EBITx
28.20
27.85
30.42
29.53
31.08
31.19
31.87
29.28
32.60
34.46
14.21
31.87
30.75
74
2.39
FCF yield (avg)%
15.25
16.71
19.43
20.35
19.76
20.74
22.38
24.07
25.61
26.56
5.19
24.07
20.54
89
19.81
FCF margin%
22.65
21.68
23.76
24.78
22.96
21.08
22.63
20.73
21.54
18.90
6.19
21.08
22.15
94
1.787
FCF / Net incomex
0.396
0.369
0.412
0.475
0.487
0.534
0.528
0.577
0.546
0.555
0.137
0.546
0.508
11
10.15
ROIC%
7.67
9.05
11.76
13.73
12.04
12.36
14.49
14.39
15.14
12.38
24.31
14.39
12.37
49
3.01
Return on equity%
14.04
15.77
17.42
16.73
16.68
15.21
17.62
15.18
17.64
18.44
21.87
17.62
16.71
51
29.49
Return on assets%
20.02
18.36
17.91
18.60
16.96
17.04
14.19
15.68
14.55
15.86
11.01
15.68
17.00
52
4.87
EPS¥
8.80
8.60
8.86
9.22
9.82
8.64
8.46
7.19
7.47
7.47
5.23
(5.30%)
(2.23%)
—
15.97
EPS growth%
7.56
5.37
7.42
9.87
11.80
13.52
11.99
12.21
10.84
9.31
15.37
11.99
10.36
93
5.32
Bookvalue per sh¥
9.48
10.02
9.49
10.75
10.11
9.77
10.48
10.50
11.91
12.53
17.81
4.40%
3.89%
—
6.76
FCF per share¥
7.45
8.59
10.07
10.97
11.70
11.55
12.51
12.82
13.14
12.64
17.65
1.55%
7.08%
—
7.66
Dividend per sh¥
12.23
11.84
12.53
11.23
12.30
12.95
12.09
13.04
13.12
12.41
3.95
0.18%
(0.70%)
—
12.01
Div yield (avg)%
17.13
15.13
13.63
10.65
12.54
15.50
12.63
15.27
16.81
17.76
17.39
15.50
15.20
22
22.23
Payout ratio%
13.90
12.09
11.28
11.88
12.14
11.12
10.56
7.79
7.91
6.41
9.04
7.91
11.20
71
91.18
Shares (diluted)M
56.21
57.75
59.20
54.72
55.36
51.72
47.62
51.27
48.27
41.98
87.51
(5.38%)
(3.04%)
68
5.47
Buyback yield%
9.56
12.43
11.98
13.64
15.53
18.35
15.49
17.68
18.71
20.63
23.75
18.35
15.51
63
0.906
D/E ratiox
0.437
0.412
0.399
0.383
0.389
0.428
0.429
0.442
0.448
0.479
1.506
0.442
0.429
71
3.267
Enterprise value¥B
2.055
1.782
1.686
1.507
1.313
1.331
1.454
1.358
1.221
1.191
1.937
(1.93%)
(5.84%)
95
1.678
LT debt¥B
1.480
1.603
1.707
1.730
1.866
1.947
2.027
2.265
2.202
2.417
1.157
5.31%
6.52%
49
Revenue
¥6.346B
3.46%
1.00×
Cost of revenue
¥4.224B
3.22%
0.98×
Operating expenses
¥1.113B
3.85%
1.04×
Property and equipment
14.55%