0.104
Revenue¥B
1.141
1.176
1.216
1.289
1.364
1.402
1.478
1.550
1.632
1.700
0.116
4.51%
4.51%
46
27.74
Revenue growth%
15.10
18.04
19.68
18.84
21.79
19.46
19.54
21.44
22.28
21.75
8.92
21.44
19.61
83
15.54
Gross margin%
7.74
10.64
12.95
15.82
17.70
15.57
15.17
16.56
16.33
18.99
25.22
16.33
15.70
11
22.59
Operating margin%
28.08
30.38
33.19
32.48
35.12
37.84
38.04
36.89
36.01
36.81
19.18
36.89
35.57
88
4.97
Net margin%
23.59
24.69
25.74
28.43
29.97
31.01
30.10
29.68
28.13
27.50
7.32
29.68
28.28
72
11.61
P/E ratio (avg)x
32.54
33.90
37.27
37.38
41.39
42.00
45.96
46.39
42.23
38.84
25.09
42.23
40.11
48
21.91
EV/EBITx
28.26
33.25
37.13
42.37
45.71
53.02
51.80
60.36
63.64
76.61
23.02
60.36
48.75
71
10.00
FCF yield (avg)%
17.80
18.02
18.79
19.55
19.98
18.45
16.41
17.94
17.33
15.98
9.36
17.33
17.98
60
11.57
FCF margin%
8.60
11.02
8.43
6.70
7.24
9.40
6.67
8.12
5.39
4.00
7.24
6.67
7.68
30
1.289
FCF / Net incomex
0.738
0.797
0.861
0.814
0.925
0.935
1.075
1.060
1.214
1.341
0.997
1.075
0.930
52
11.34
ROIC%
11.12
9.94
11.36
12.12
13.18
14.94
13.39
16.39
14.82
13.45
18.09
14.82
13.29
56
8.70
Return on equity%
27.50
26.30
23.80
25.69
25.41
26.30
27.65
29.70
31.12
29.88
26.07
29.70
26.90
34
10.31
Return on assets%
20.43
19.17
16.74
14.28
12.68
15.22
12.70
14.13
12.21
10.40
6.34
12.70
14.20
67
0.15
EPS¥
0.22
0.25
0.24
0.26
0.26
0.27
0.29
0.31
0.34
0.36
0.16
6.78%
6.38%
—
18.88
EPS growth%
19.80
20.59
19.72
18.26
18.69
18.64
16.61
18.45
19.17
16.72
24.77
18.45
18.67
33
0.48
Bookvalue per sh¥
0.91
0.98
1.00
0.94
1.04
1.13
1.09
1.15
1.15
1.11
0.74
1.46%
2.67%
—
0.29
FCF per share¥
0.71
0.77
0.68
0.60
0.55
0.50
0.48
0.45
0.48
0.52
0.77
(1.05%)
(3.62%)
—
0.60
Dividend per sh¥
0.71
0.77
0.86
0.91
0.85
0.93
1.03
1.08
1.22
1.37
0.59
9.98%
7.55%
—
7.91
Div yield (avg)%
6.52
8.44
9.88
9.38
7.31
4.31
5.72
6.02
7.40
7.60
24.26
6.02
7.35
90
8.73
Payout ratio%
24.97
25.75
23.36
24.36
27.18
29.83
32.52
33.19
35.64
32.74
26.39
32.74
28.50
84
735.7
Shares (diluted)M
895.3
805.9
724.1
759.2
696.5
659.1
668.0
611.3
685.2
761.8
726.2
1.81%
(1.26%)
55
25.82
Buyback yield%
36.62
39.25
41.49
41.24
43.81
45.87
44.46
44.15
45.10
46.37
5.42
45.10
43.98
45
1.279
D/E ratiox
1.563
1.466
1.481
1.605
1.658
1.535
1.521
1.494
1.445
1.424
0.344
1.494
1.508
62
255.5
Enterprise value¥M
517.7
534.6
554.6
508.4
489.8
541.3
504.9
530.4
522.5
593.8
231.8
3.93%
2.29%
23
1,083
LT debt¥M
259.9
263.1
262.0
255.0
302.0
292.9
348.7
385.1
407.8
410.1
409.5
6.31%
5.12%
89
Revenue
¥1.700B
4.51%
1.00×
Cost of revenue
¥897.8M
4.34%
0.98×
Operating expenses
¥327.7M
5.13%
1.06×
Property and equipment
18.51%