4.301
Revenue¥B
2.944
3.105
3.357
3.588
3.905
4.199
4.453
4.697
5.157
5.503
4.628
7.10%
6.97%
18
13.56
Revenue growth%
10.78
13.54
15.53
17.88
16.91
16.86
17.50
20.20
21.66
21.74
16.53
20.20
17.21
61
4.34
Gross margin%
24.26
23.61
24.78
23.33
22.19
19.36
16.92
14.35
12.08
13.83
13.89
14.35
20.78
50
20.82
Operating margin%
15.91
14.58
15.29
14.52
13.36
13.94
11.78
14.67
17.12
17.27
13.04
14.67
14.63
60
11.93
Net margin%
1.42
2.84
1.08
0.40
2.56
2.45
2.88
0.40
0.72
0.40
27.06
0.72
1.25
8
8.262
P/E ratio (avg)x
25.64
26.66
30.69
35.98
40.75
46.91
48.57
52.40
57.61
55.09
13.27
52.40
43.83
84
26.30
EV/EBITx
13.56
12.63
12.27
12.39
10.70
10.90
9.735
8.264
7.606
8.201
10.72
8.264
10.80
65
10.55
FCF yield (avg)%
20.74
22.61
20.05
19.41
17.43
18.04
17.08
19.06
18.62
17.29
15.86
18.04
18.84
8
5.63
FCF margin%
10.12
12.65
11.12
10.31
10.24
10.86
8.46
8.59
11.40
10.72
28.50
10.72
10.52
73
1.283
FCF / Net incomex
0.651
0.700
0.757
0.798
0.760
0.832
0.750
0.846
0.892
0.920
0.411
0.846
0.779
37
14.26
ROIC%
8.66
7.42
4.73
2.86
2.09
1.89
4.65
5.10
4.27
1.84
21.79
4.27
4.46
71
5.79
Return on equity%
9.05
11.83
12.59
12.43
10.12
8.28
5.29
4.73
2.88
1.93
10.35
4.73
8.67
84
3.05
Return on assets%
7.04
7.74
9.92
12.26
12.07
9.83
7.59
5.54
4.84
4.88
9.51
5.54
7.67
62
31.42
EPS¥
33.75
34.19
33.65
28.75
30.67
30.95
33.38
35.43
37.84
39.96
34.48
5.44%
2.11%
—
5.53
EPS growth%
6.37
7.97
8.80
8.91
11.71
11.60
13.39
15.50
16.19
15.89
9.74
15.50
11.65
41
18.66
Bookvalue per sh¥
54.51
50.59
55.02
53.93
58.77
55.26
56.91
61.37
58.33
56.24
36.08
(0.88%)
1.16%
—
11.21
FCF per share¥
37.17
40.71
43.92
48.55
46.50
47.99
49.59
54.24
52.44
54.26
47.39
3.13%
5.24%
—
6.88
Dividend per sh¥
29.35
35.03
37.48
43.47
43.54
47.61
51.02
54.56
53.22
57.53
46.53
5.73%
8.39%
—
21.43
Div yield (avg)%
15.15
13.42
13.72
14.48
11.50
9.51
7.55
7.15
7.65
4.85
22.47
7.55
10.51
70
16.97
Payout ratio%
24.75
26.30
25.30
25.42
22.70
24.48
24.15
23.15
22.75
22.69
3.98
23.15
24.32
79
54.60
Shares (diluted)M
69.67
76.30
72.31
81.73
79.39
82.73
97.53
101.8
112.5
129.0
54.65
10.20%
7.23%
86
11.11
Buyback yield%
13.38
11.24
13.04
14.25
14.63
12.61
14.79
12.68
11.32
13.45
2.42
12.68
13.21
80
1.784
D/E ratiox
2.869
3.384
3.993
4.587
4.819
5.234
5.840
6.646
7.655
8.916
1.157
6.646
5.026
62
2.077
Enterprise value¥B
0.880
0.866
0.863
0.843
0.850
0.963
1.080
1.145
1.139
1.259
4.775
8.19%
3.68%
19
5.425
LT debt¥B
2.691
2.701
2.698
3.048
3.198
3.308
3.255
3.097
3.074
3.436
3.875
1.44%
3.71%
56
Revenue
¥5.503B
6.97%
1.00×
Cost of revenue
¥3.656B
7.16%
1.02×
Operating expenses
¥768.4M
6.57%
0.96×
Property and equipment
19.53%