1.610
Revenue¥B
1.358
1.403
1.389
1.435
1.480
1.536
1.581
1.621
1.623
1.660
1.705
2.32%
2.38%
15
12.63
Revenue growth%
25.01
24.41
26.84
25.25
23.35
23.34
26.22
27.51
27.33
25.22
15.43
26.22
25.24
77
13.61
Gross margin%
19.45
22.43
23.60
25.73
24.39
24.50
23.35
23.86
24.14
26.68
12.53
24.14
24.00
7
3.81
Operating margin%
26.18
28.61
25.82
26.18
27.92
29.72
27.64
28.62
28.82
30.33
4.54
28.82
28.26
91
5.08
Net margin%
3.75
4.70
5.88
7.19
4.52
7.44
6.25
5.29
8.12
7.38
2.24
7.38
6.07
18
16.53
P/E ratio (avg)x
31.24
31.79
37.05
39.27
43.14
44.81
46.94
50.45
56.23
58.02
26.22
50.45
43.97
27
17.64
EV/EBITx
10.30
11.74
13.41
12.66
14.54
16.13
16.93
17.59
16.57
17.47
31.28
16.93
15.33
61
26.65
FCF yield (avg)%
20.02
19.00
21.90
22.49
22.06
24.60
26.38
23.61
23.25
25.11
29.13
24.60
22.87
6
25.03
FCF margin%
2.76
4.23
4.48
6.67
5.72
3.46
5.19
5.01
4.82
4.58
16.09
4.82
4.70
33
1.086
FCF / Net incomex
1.643
1.919
2.049
2.362
2.513
2.651
2.688
2.632
2.905
2.852
0.924
2.688
2.573
16
15.56
ROIC%
24.86
26.13
26.15
25.85
27.10
29.92
27.25
29.17
29.25
29.33
27.35
29.25
27.18
82
16.29
Return on equity%
22.70
23.05
25.27
24.67
26.38
28.15
25.81
27.06
26.81
24.86
26.41
26.81
25.54
50
9.82
Return on assets%
11.12
9.68
8.56
7.28
5.10
7.56
10.43
9.68
12.43
13.50
19.37
10.43
9.68
8
0.17
EPS¥
0.10
0.09
0.10
0.11
0.11
0.13
0.12
0.12
0.11
0.11
0.19
0.20%
0.49%
—
20.95
EPS growth%
15.71
12.90
14.97
12.52
9.90
7.17
6.88
9.82
8.24
8.31
13.17
8.24
9.86
17
0.39
Bookvalue per sh¥
0.25
0.26
0.25
0.26
0.29
0.31
0.31
0.35
0.35
0.39
0.20
5.95%
5.67%
—
0.29
FCF per share¥
0.31
0.32
0.32
0.30
0.27
0.26
0.23
0.21
0.22
0.20
0.28
(5.86%)
(4.57%)
—
0.41
Dividend per sh¥
0.09
0.09
0.09
0.10
0.10
0.10
0.12
0.12
0.12
0.11
0.32
2.07%
1.75%
—
13.47
Div yield (avg)%
8.44
6.66
9.41
8.20
5.78
7.84
7.07
7.21
6.43
8.51
17.02
7.21
7.53
76
14.03
Payout ratio%
20.14
22.92
21.96
22.57
23.55
26.27
26.46
24.03
26.90
27.51
4.54
26.46
23.79
88
2.326
Shares (diluted)B
2.474
2.815
2.951
3.274
3.512
3.385
3.876
3.672
3.681
3.477
2.324
(0.20%)
4.36%
92
14.90
Buyback yield%
23.57
25.72
23.13
22.70
19.74
21.78
23.05
21.35
18.60
19.74
21.79
21.35
22.24
13
0.327
D/E ratiox
1.557
1.663
1.634
1.713
1.709
1.596
1.746
1.769
1.673
1.791
1.423
1.746
1.691
52
1.522
Enterprise value¥B
1.288
1.313
1.279
1.194
1.244
1.233
1.291
1.185
1.046
0.996
0.835
(4.34%)
(2.05%)
57
778.8
LT debt¥M
626.4
680.3
744.7
763.4
820.9
854.0
914.7
863.9
796.5
805.0
753.8
(0.39%)
2.41%
11
Revenue
¥1.660B
2.38%
1.00×
Cost of revenue
¥1.162B
2.38%
1.00×
Operating expenses
¥333.2M
2.15%
0.98×
Property and equipment
20.72%
Goodwill & intangibles
14.26%