0.339
Revenue¥B
1.612
1.664
1.673
1.664
1.714
1.729
1.757
1.810
1.886
1.917
0.378
2.27%
2.06%
18
15.96
Revenue growth%
13.91
14.11
14.77
12.57
9.84
10.06
11.25
10.39
8.55
7.21
9.82
10.06
10.82
63
10.75
Gross margin%
14.58
16.80
18.39
18.82
16.14
15.89
14.78
14.37
13.71
14.95
4.13
14.78
15.42
9
11.80
Operating margin%
24.82
21.92
20.40
17.42
18.67
20.65
19.63
17.82
15.19
14.86
2.24
17.82
19.15
30
22.94
Net margin%
3.77
5.09
4.09
6.59
4.06
4.05
5.91
3.13
2.44
0.40
18.83
3.13
4.05
46
28.45
P/E ratio (avg)x
15.07
16.84
18.36
18.42
19.24
22.32
20.94
21.17
21.16
21.97
22.97
21.17
20.09
8
26.05
EV/EBITx
18.57
19.18
18.12
17.43
18.76
20.72
23.44
23.81
23.36
21.56
19.59
23.36
19.95
40
7.05
FCF yield (avg)%
20.05
18.70
17.80
15.98
15.42
13.65
14.23
13.84
12.20
14.03
8.62
13.84
14.83
16
2.25
FCF margin%
12.80
9.91
8.05
10.04
7.08
5.05
4.32
7.09
5.94
3.66
19.47
5.05
7.09
31
1.531
FCF / Net incomex
0.230
0.274
0.265
0.306
0.332
0.340
0.393
0.465
0.483
0.465
0.948
0.465
0.336
19
28.02
ROIC%
14.30
15.89
17.25
18.12
20.21
19.76
16.99
19.06
16.13
14.76
20.70
16.99
17.12
61
28.33
Return on equity%
20.80
18.35
16.31
14.87
14.11
15.88
18.07
18.94
18.59
20.51
17.51
18.59
18.21
61
4.29
Return on assets%
20.43
22.34
24.97
22.10
23.60
21.28
22.95
24.28
21.37
21.19
3.81
21.37
22.22
75
1.39
EPS¥
2.78
2.87
3.09
3.59
3.77
4.16
4.60
4.91
4.77
4.80
1.49
4.94%
6.10%
—
19.70
EPS growth%
20.38
19.57
20.69
22.22
24.46
22.25
21.31
18.73
17.10
15.93
16.09
18.73
20.54
48
1.50
Bookvalue per sh¥
3.25
2.99
3.15
3.23
2.86
2.86
3.14
3.24
3.31
3.10
2.75
1.66%
0.02%
—
2.27
FCF per share¥
2.67
2.61
2.94
2.90
3.39
3.40
3.57
4.14
4.09
4.03
1.30
3.49%
5.98%
—
1.71
Dividend per sh¥
2.21
2.58
3.08
3.41
3.83
4.59
5.04
5.26
5.28
5.83
2.23
8.78%
11.55%
—
12.83
Div yield (avg)%
8.21
9.33
6.36
7.99
8.62
7.16
6.54
4.33
3.63
6.11
17.02
6.11
6.85
31
22.34
Payout ratio%
27.68
30.27
29.75
29.50
29.17
30.28
31.75
28.93
26.81
24.20
4.84
28.93
29.33
8
478.5
Shares (diluted)M
410.2
427.2
426.3
423.0
433.5
439.2
460.7
425.8
378.2
409.3
480.4
(1.14%)
(0.79%)
84
26.87
Buyback yield%
31.76
34.66
32.10
30.57
28.88
30.98
29.96
32.03
30.56
31.23
2.75
30.98
31.11
56
0.771
D/E ratiox
0.928
1.001
1.033
0.960
1.106
1.284
1.367
1.373
1.363
1.325
1.087
1.363
1.195
52
1.425
Enterprise value¥B
0.768
0.859
0.961
1.022
0.954
1.037
0.940
0.892
0.932
0.841
1.682
(2.50%)
1.87%
87
0.179
LT debt¥B
0.362
0.400
0.415
0.416
0.406
0.473
0.459
0.519
0.609
0.676
1.385
10.73%
6.48%
45
Revenue
¥1.917B
2.06%
1.00×
Cost of revenue
¥879.2M
2.04%
1.00×
Operating expenses
¥400.4M
2.20%
1.01×
Property and equipment
22.49%