0.674
Revenue¥B
1.353
1.426
1.505
1.542
1.579
1.653
1.731
1.809
1.861
1.970
0.752
4.52%
4.44%
14
10.33
Revenue growth%
22.23
25.06
27.53
26.45
26.59
23.82
21.28
20.41
18.02
17.09
9.94
20.41
23.03
41
27.85
Gross margin%
9.79
8.65
10.22
7.84
8.99
9.97
11.19
12.35
14.71
12.21
24.76
12.21
10.10
21
29.50
Operating margin%
0.40
1.37
2.58
0.88
0.40
0.40
3.12
5.92
7.93
10.62
7.40
5.92
1.98
8
14.93
Net margin%
13.91
15.78
16.27
16.61
18.73
19.01
17.87
19.26
16.91
16.05
21.14
17.87
16.76
13
29.99
P/E ratio (avg)x
29.02
33.25
30.58
28.31
26.15
25.27
29.06
31.95
34.96
38.37
29.16
31.95
29.82
36
10.17
EV/EBITx
25.78
25.88
28.49
24.90
22.45
22.97
21.57
20.73
19.73
17.09
34.22
20.73
22.71
57
20.90
FCF yield (avg)%
13.32
14.93
13.46
12.49
9.78
11.29
10.31
9.36
9.62
11.74
17.18
10.31
11.52
88
10.15
FCF margin%
10.38
11.59
13.66
11.77
10.93
13.79
14.00
15.49
15.96
16.89
7.70
15.49
13.73
41
0.444
FCF / Net incomex
1.452
1.479
1.334
1.480
1.430
1.431
1.609
1.676
1.888
2.084
1.763
1.676
1.479
87
6.79
ROIC%
23.86
24.85
23.82
25.40
28.24
29.01
28.39
30.21
27.33
25.41
28.62
28.39
26.37
23
15.37
Return on equity%
19.32
20.79
20.67
23.65
25.49
24.71
21.85
21.09
18.26
16.68
20.60
21.09
20.94
30
20.48
Return on assets%
8.23
5.75
6.99
9.76
8.53
7.14
4.66
4.27
6.14
4.25
18.29
4.66
6.56
90
0.55
EPS¥
0.41
0.41
0.46
0.41
0.45
0.43
0.40
0.44
0.50
0.53
0.58
3.34%
2.75%
—
17.29
EPS growth%
26.14
25.81
28.29
29.39
31.85
34.46
31.48
31.78
30.80
28.75
6.81
31.48
30.09
46
0.44
Bookvalue per sh¥
0.25
0.27
0.25
0.29
0.31
0.28
0.32
0.30
0.35
0.35
0.40
2.78%
4.71%
—
0.79
FCF per share¥
0.63
0.65
0.73
0.83
0.97
1.13
1.30
1.53
1.48
1.69
0.76
11.68%
11.17%
—
0.43
Dividend per sh¥
0.20
0.18
0.19
0.18
0.17
0.16
0.16
0.15
0.15
0.14
0.23
(4.18%)
(3.14%)
—
20.20
Div yield (avg)%
32.32
30.68
30.10
29.86
29.16
32.16
29.41
30.15
32.63
33.51
28.25
32.16
30.42
56
20.87
Payout ratio%
11.39
8.98
9.73
9.98
12.37
10.42
9.57
8.99
6.93
4.74
23.10
8.99
9.65
66
2.360
Shares (diluted)B
2.518
2.898
2.856
3.014
2.815
2.626
2.536
2.893
2.954
2.985
2.288
1.18%
0.97%
89
14.12
Buyback yield%
23.00
25.57
25.60
26.12
23.62
21.40
18.65
19.35
20.50
22.89
14.50
20.50
22.94
54
1.203
D/E ratiox
0.823
0.848
0.859
0.963
0.916
1.008
1.101
1.176
1.227
1.367
1.639
1.176
0.986
46
0.339
Enterprise value¥B
3.630
3.895
4.708
5.208
5.517
6.153
7.399
8.255
8.631
10.25
2.172
13.20%
11.58%
71
0.356
LT debt¥B
1.202
1.222
1.242
1.143
1.061
1.175
1.131
1.206
1.219
1.303
0.692
4.20%
0.63%
90
Revenue
¥1.970B
4.44%
1.00×
Cost of revenue
¥1.112B
4.56%
1.01×
Operating expenses
¥481.1M
4.43%
1.00×
Property and equipment
17.03%