0.113
Revenue¥B
0.942
1.018
1.099
1.187
1.250
1.305
1.374
1.468
1.572
1.674
0.123
6.02%
6.81%
62
25.90
Revenue growth%
10.41
11.08
11.92
11.32
13.98
15.76
15.73
17.08
14.87
17.43
14.64
15.76
14.43
79
14.29
Gross margin%
26.38
29.23
31.48
28.57
27.26
24.75
22.25
23.75
24.25
21.33
12.19
23.75
25.57
22
14.93
Operating margin%
25.81
25.17
23.47
23.83
23.97
21.03
21.08
22.39
22.73
21.05
23.98
21.08
23.10
55
15.03
Net margin%
18.06
19.76
20.81
20.51
22.29
20.31
21.63
21.01
21.22
18.57
20.02
21.01
20.66
48
9.392
P/E ratio (avg)x
33.05
36.48
34.88
33.96
36.33
35.03
34.91
33.74
34.81
35.33
25.89
34.91
34.89
22
26.54
EV/EBITx
15.88
14.69
15.93
14.82
17.07
15.76
15.70
15.84
15.29
17.45
8.924
15.76
15.80
78
7.64
FCF yield (avg)%
33.58
31.56
33.02
34.01
33.72
34.08
34.50
31.64
31.74
32.48
15.61
32.48
33.30
48
3.05
FCF margin%
25.42
27.17
25.26
27.69
27.34
25.53
26.66
27.61
25.80
24.07
14.89
25.80
26.23
77
0.376
FCF / Net incomex
0.843
0.840
0.798
0.821
0.831
0.745
0.704
0.656
0.565
0.508
0.948
0.656
0.772
37
23.11
ROIC%
25.65
26.18
28.48
30.86
30.24
29.52
30.62
29.96
31.14
28.97
2.41
29.96
29.74
10
19.50
Return on equity%
12.23
9.27
10.23
12.46
11.14
12.79
10.02
8.89
8.79
9.21
5.55
9.21
10.13
44
26.26
Return on assets%
22.09
21.30
23.74
22.46
20.02
17.72
20.62
19.79
19.32
17.75
9.23
19.32
20.32
74
0.20
EPS¥
0.52
0.60
0.60
0.63
0.66
0.73
0.82
0.90
0.91
1.05
0.22
9.81%
8.84%
—
14.78
EPS growth%
7.29
9.19
11.13
9.53
9.45
11.31
12.06
13.06
13.21
11.28
28.81
12.06
11.21
29
0.46
Bookvalue per sh¥
1.24
1.33
1.48
1.59
1.56
1.72
1.99
2.00
2.43
2.81
0.20
12.59%
8.40%
—
0.73
FCF per share¥
0.33
0.30
0.32
0.30
0.30
0.31
0.29
0.29
0.30
0.29
0.18
(0.49%)
(0.60%)
—
0.56
Dividend per sh¥
0.83
0.95
0.94
1.05
1.19
1.29
1.24
1.32
1.50
1.65
0.84
6.67%
6.75%
—
24.95
Div yield (avg)%
7.53
8.22
8.62
7.28
8.43
10.97
11.67
10.29
7.49
8.42
2.62
10.29
8.42
17
5.60
Payout ratio%
20.34
20.37
21.76
21.93
22.20
23.38
25.61
24.43
24.75
24.61
24.99
24.61
22.79
84
1.378
Shares (diluted)B
1.712
1.897
2.118
2.384
2.170
1.927
1.992
2.019
1.934
2.047
1.377
(1.17%)
2.73%
56
11.04
Buyback yield%
14.84
14.37
16.51
19.36
16.78
16.67
14.82
16.03
15.19
17.32
6.84
16.03
16.27
35
1.371
D/E ratiox
1.233
1.294
1.270
1.201
1.127
1.158
1.232
1.297
1.166
1.237
1.442
1.232
1.233
29
0.920
Enterprise value¥B
0.716
0.770
0.890
0.949
1.040
1.021
1.087
1.203
1.274
1.392
1.384
6.00%
6.54%
53
0.122
LT debt¥B
0.794
0.935
0.991
1.109
1.254
1.408
1.680
1.857
2.065
2.209
0.381
11.99%
11.15%
94
Revenue
¥1.674B
6.81%
1.00×
Cost of revenue
¥1.043B
6.53%
0.97×
Operating expenses
¥278.1M
6.91%
1.01×
Property and equipment
17.10%