0.760
Revenue¥B
2.129
2.320
2.456
2.626
2.803
3.014
3.228
3.447
3.703
3.926
0.801
6.97%
6.92%
84
19.72
Revenue growth%
19.04
16.20
16.73
15.87
14.92
13.96
14.59
14.71
13.18
15.52
14.44
14.59
15.22
48
28.93
Gross margin%
7.45
4.52
5.61
7.27
7.66
7.77
10.69
11.57
11.64
11.13
21.18
11.13
7.72
5
10.30
Operating margin%
5.79
3.44
5.49
2.62
5.00
6.27
7.55
6.40
5.45
4.37
2.25
6.27
5.47
23
20.09
Net margin%
14.66
14.89
14.63
17.31
15.33
12.67
15.26
15.23
16.12
18.77
27.11
15.26
15.25
48
28.61
P/E ratio (avg)x
6.395
6.185
5.969
5.617
6.220
6.708
6.437
5.847
6.425
7.019
29.42
6.437
6.308
18
12.94
EV/EBITx
12.76
13.52
12.54
11.20
12.10
13.22
12.65
14.07
15.16
16.83
18.06
14.07
12.99
14
23.01
FCF yield (avg)%
23.57
22.09
23.91
25.22
24.30
23.73
24.50
25.23
26.07
28.04
19.52
25.23
24.40
37
12.11
FCF margin%
10.98
13.45
11.02
13.45
13.02
10.47
12.46
11.51
10.21
11.22
11.62
11.22
11.37
30
1.009
FCF / Net incomex
1.522
1.360
1.272
1.248
1.130
1.008
0.953
1.060
1.131
1.043
1.132
1.043
1.131
15
19.07
ROIC%
0.40
0.40
0.40
0.40
1.40
1.85
0.77
0.40
3.23
2.94
12.20
1.85
0.58
35
27.67
Return on equity%
4.68
3.78
4.66
5.92
6.46
7.82
5.99
5.15
4.42
4.37
19.61
5.15
4.92
72
2.27
Return on assets%
0.40
0.40
0.40
0.40
3.23
2.92
1.14
3.72
6.04
7.19
5.52
3.72
2.03
9
1.39
EPS¥
4.60
4.94
5.29
4.61
4.79
4.23
4.06
4.16
4.15
3.77
1.46
(4.67%)
(1.40%)
—
11.76
EPS growth%
17.63
19.79
21.97
20.67
23.62
21.39
20.20
20.96
21.92
24.49
13.00
21.39
21.18
5
4.71
Bookvalue per sh¥
3.63
3.41
3.08
3.03
3.18
3.63
3.91
3.95
4.41
4.81
4.51
8.62%
3.34%
—
5.79
FCF per share¥
2.79
2.45
2.60
2.35
2.34
2.03
1.88
1.80
1.84
1.79
5.83
(5.14%)
(5.31%)
—
7.14
Dividend per sh¥
1.59
1.63
1.58
1.42
1.36
1.18
1.17
1.08
0.97
0.83
1.76
(9.38%)
(7.55%)
—
15.18
Div yield (avg)%
18.94
19.51
20.92
18.05
18.28
16.89
15.30
17.92
18.59
20.51
10.22
17.92
18.44
20
12.43
Payout ratio%
16.75
13.89
14.03
13.68
14.87
14.45
15.83
17.89
20.19
17.68
17.46
17.68
15.35
35
241.8
Shares (diluted)M
241.1
254.9
279.6
269.5
294.8
303.2
273.1
286.7
270.9
275.6
241.7
(1.34%)
1.29%
49
3.07
Buyback yield%
19.06
16.72
13.85
15.90
14.01
13.19
14.69
15.20
17.52
14.55
14.45
14.69
14.94
44
1.552
D/E ratiox
1.110
1.075
1.201
1.196
1.274
1.164
1.087
1.116
1.105
1.158
1.493
1.116
1.137
36
1.061
Enterprise value¥B
1.218
1.084
0.977
1.066
1.077
0.989
1.091
1.088
1.141
1.237
1.778
2.82%
1.09%
45
0.342
LT debt¥B
2.041
2.154
2.059
2.290
2.336
2.159
2.146
2.149
2.158
2.477
2.302
1.18%
1.41%
9
Revenue
¥3.926B
6.92%
1.00×
Cost of revenue
¥2.629B
7.07%
1.01×
Operating expenses
¥715.8M
6.48%
0.96×
Property and equipment
17.93%