1.531
Revenue¥B
2.342
2.329
2.300
2.302
2.285
2.292
2.364
2.345
2.316
2.314
1.635
0.25%
(0.19%)
14
13.14
Revenue growth%
3.39
1.59
0.40
0.40
1.06
1.92
2.77
2.88
1.92
3.48
23.35
2.77
1.92
40
25.87
Gross margin%
12.59
13.73
10.95
8.69
8.27
5.33
3.50
5.03
3.74
5.93
4.94
5.03
7.10
18
21.58
Operating margin%
25.52
26.39
23.81
22.42
21.17
18.81
21.04
21.23
21.93
24.63
22.65
21.23
22.18
78
2.90
Net margin%
9.99
7.74
4.80
2.89
3.98
1.08
0.40
2.34
3.56
5.38
17.67
2.34
3.77
17
15.29
P/E ratio (avg)x
23.60
22.66
22.59
23.82
23.63
25.78
27.50
26.75
26.13
23.64
14.53
26.13
23.73
70
21.18
EV/EBITx
10.72
11.19
12.68
14.05
15.80
18.11
18.17
20.13
21.83
22.51
35.72
20.13
16.95
73
9.66
FCF yield (avg)%
4.29
3.60
3.58
1.07
2.30
3.23
1.85
2.32
0.70
3.30
16.79
2.32
2.78
65
22.02
FCF margin%
20.35
22.99
23.88
22.21
22.67
23.31
26.27
23.64
24.45
23.81
6.10
23.81
23.48
69
0.480
FCF / Net incomex
0.384
0.411
0.435
0.408
0.476
0.485
0.500
0.480
0.561
0.559
0.261
0.500
0.478
69
21.26
ROIC%
8.08
9.53
10.25
7.89
7.08
7.48
4.98
6.35
4.93
2.79
22.27
4.98
7.28
37
29.00
Return on equity%
26.97
29.53
30.30
33.09
34.40
32.33
30.72
30.35
29.55
27.87
13.03
30.35
30.33
76
6.84
Return on assets%
22.30
22.45
24.77
25.22
28.22
27.43
25.03
23.47
21.42
22.72
26.28
23.47
24.12
10
1.47
EPS¥
0.76
0.85
0.90
1.08
1.10
1.28
1.31
1.44
1.64
1.87
1.56
11.10%
9.66%
—
25.06
EPS growth%
8.69
11.48
13.67
15.12
12.78
9.86
7.44
7.27
10.01
7.75
11.06
7.75
9.94
83
0.77
Bookvalue per sh¥
1.70
1.88
2.14
2.36
2.70
2.64
2.51
2.36
2.59
2.48
0.91
(1.64%)
5.16%
—
0.34
FCF per share¥
1.91
2.27
2.40
2.86
2.86
2.73
2.78
3.31
3.87
4.38
0.80
8.94%
9.29%
—
0.36
Dividend per sh¥
0.66
0.58
0.57
0.56
0.53
0.56
0.57
0.58
0.53
0.49
0.99
(1.80%)
(2.48%)
—
6.33
Div yield (avg)%
16.55
15.87
16.33
16.43
14.46
15.97
16.21
14.78
12.12
12.40
13.34
14.78
15.92
36
29.99
Payout ratio%
7.34
6.18
8.95
7.71
6.36
7.72
7.15
5.84
8.21
5.45
9.22
7.15
7.25
57
577.3
Shares (diluted)M
655.7
713.2
774.1
753.4
742.1
717.2
804.1
808.4
932.3
963.9
582.4
5.37%
4.80%
73
4.60
Buyback yield%
25.11
27.16
29.43
27.77
27.00
25.22
23.12
24.30
24.40
21.63
28.63
24.30
25.17
45
0.737
D/E ratiox
1.376
1.366
1.369
1.388
1.237
1.204
1.331
1.200
1.068
1.013
1.332
1.200
1.284
91
1.379
Enterprise value¥B
0.163
0.191
0.199
0.224
0.245
0.275
0.268
0.295
0.343
0.348
1.763
7.23%
8.43%
36
1,225
LT debt¥M
124.6
130.4
124.9
120.2
137.4
161.4
182.9
207.0
225.2
214.7
835.2
9.34%
6.21%
5
Revenue
¥2.314B
(0.19%)
1.00×
Cost of revenue
¥1.331B
(0.33%)
0.99×
Operating expenses
¥261.2M
0.60%
1.08×
Property and equipment
20.06%