2.533
Revenue¥B
2.043
2.127
2.253
2.434
2.620
2.835
2.961
3.153
3.380
3.629
2.824
6.74%
6.67%
65
29.90
Revenue growth%
17.42
15.04
15.83
14.39
13.46
15.21
16.38
18.93
21.21
21.17
16.88
18.93
16.11
72
14.31
Gross margin%
15.00
12.58
12.65
10.55
8.44
7.86
9.03
11.24
10.81
8.00
28.43
9.03
10.68
66
21.82
Operating margin%
11.69
10.35
9.72
7.86
5.22
4.68
1.84
0.95
0.40
0.61
23.03
0.95
4.95
5
24.02
Net margin%
22.37
23.39
21.67
21.21
18.86
19.10
21.32
20.47
20.42
21.46
8.98
20.47
21.26
52
21.46
P/E ratio (avg)x
36.76
35.60
33.22
34.88
32.48
35.33
39.28
37.58
37.49
38.66
15.95
37.58
36.18
52
16.33
EV/EBITx
31.16
30.49
33.21
33.54
38.70
42.04
46.83
44.75
50.93
51.29
20.82
46.83
40.37
80
7.28
FCF yield (avg)%
5.30
6.99
4.55
2.86
1.12
0.40
0.40
0.40
2.91
5.64
17.81
0.40
2.88
47
4.47
FCF margin%
21.35
20.61
19.16
17.16
14.75
17.25
14.36
13.46
12.13
13.58
14.10
13.58
15.95
85
0.252
FCF / Net incomex
1.071
1.064
1.100
1.022
1.052
0.995
1.077
1.217
1.164
1.264
0.964
1.164
1.074
58
3.84
ROIC%
31.62
31.79
30.87
32.30
34.42
31.67
34.31
31.99
33.70
31.39
20.59
31.99
31.89
80
16.81
Return on equity%
10.47
8.89
8.02
6.20
4.30
6.01
5.83
8.08
10.52
12.42
29.00
8.08
8.05
31
6.92
Return on assets%
31.38
33.69
31.51
30.96
30.18
32.54
32.61
30.12
30.75
29.56
26.15
30.75
31.17
18
0.25
EPS¥
0.49
0.47
0.49
0.42
0.36
0.36
0.32
0.33
0.30
0.26
0.27
(6.10%)
(7.53%)
—
11.63
EPS growth%
7.98
10.90
8.11
5.80
8.32
7.06
10.02
8.94
8.20
5.71
25.79
8.20
8.15
10
0.73
Bookvalue per sh¥
0.76
0.75
0.79
0.78
0.73
0.69
0.77
0.83
0.86
0.85
0.53
2.97%
1.30%
—
1.08
FCF per share¥
0.72
0.68
0.69
0.69
0.69
0.64
0.60
0.53
0.49
0.48
0.27
(7.22%)
(4.09%)
—
0.30
Dividend per sh¥
0.98
0.92
0.82
0.82
0.89
0.91
0.87
0.92
0.96
0.93
0.42
0.80%
0.14%
—
13.16
Div yield (avg)%
10.30
11.57
9.17
7.28
6.00
5.48
7.24
7.67
9.86
8.88
8.39
7.67
8.28
85
2.65
Payout ratio%
16.39
19.18
18.74
17.63
18.82
18.27
19.17
21.84
19.26
20.08
19.40
19.26
19.00
23
606.5
Shares (diluted)M
544.7
547.7
591.1
545.6
535.5
567.2
507.8
462.6
424.5
389.7
609.4
(6.16%)
(3.82%)
27
16.10
Buyback yield%
29.44
29.64
28.16
29.18
28.32
27.55
25.62
24.78
25.63
24.79
3.82
25.62
27.85
57
1.560
D/E ratiox
0.657
0.605
0.594
0.620
0.657
0.602
0.567
0.606
0.660
0.642
0.374
0.606
0.613
48
2.484
Enterprise value¥B
2.284
2.557
2.846
3.122
3.564
3.889
4.165
4.616
4.933
5.304
1.685
8.28%
9.07%
30
2.588
LT debt¥B
2.323
2.422
2.498
2.441
2.616
2.711
2.647
2.459
2.594
2.890
1.174
2.01%
2.98%
43
Revenue
¥3.629B
6.67%
1.00×
Cost of revenue
¥2.079B
6.96%
1.03×
Operating expenses
¥812.9M
6.04%
0.94×
Property and equipment
15.96%