0.638
Revenue¥B
0.914
0.965
1.004
1.085
1.148
1.197
1.272
1.347
1.396
1.473
0.708
5.11%
5.62%
93
2.51
Revenue growth%
12.09
12.66
12.32
11.11
10.85
8.41
7.90
8.67
9.60
9.40
22.37
8.67
10.23
30
23.79
Gross margin%
11.89
10.07
12.26
10.09
7.51
9.07
6.98
8.57
8.92
8.86
12.74
8.86
9.00
50
2.70
Operating margin%
19.48
21.11
18.72
19.44
20.06
22.27
24.01
21.42
21.21
19.30
5.33
21.42
20.59
31
12.07
Net margin%
0.40
1.87
0.40
0.40
0.40
0.47
1.26
0.40
0.40
1.36
2.76
0.47
0.40
14
19.59
P/E ratio (avg)x
31.89
31.32
30.86
30.68
29.44
27.62
28.59
29.78
29.18
30.82
23.85
29.18
30.23
22
16.38
EV/EBITx
6.478
7.162
7.024
7.288
8.133
9.110
9.161
9.037
9.497
10.03
28.64
9.161
8.585
75
18.68
FCF yield (avg)%
25.77
23.76
23.43
25.76
22.93
25.90
24.59
24.51
24.37
25.56
10.74
24.59
24.55
14
26.27
FCF margin%
2.33
0.73
2.97
5.14
3.45
2.19
0.40
0.40
2.60
1.64
24.42
1.64
2.26
64
1.662
FCF / Net incomex
2.324
2.526
2.997
3.396
3.861
3.956
3.988
4.175
4.169
4.897
1.285
4.169
3.909
74
12.29
ROIC%
16.29
17.92
17.30
16.90
17.46
18.28
18.97
17.27
19.57
20.48
8.25
18.97
17.69
86
20.72
Return on equity%
10.90
13.62
10.72
10.76
9.63
12.29
9.53
8.83
10.52
13.12
24.05
10.52
10.74
69
7.71
Return on assets%
17.53
15.31
14.89
13.19
12.26
10.98
9.43
9.63
11.33
11.07
19.64
10.98
11.79
36
2.36
EPS¥
1.94
2.05
2.04
2.38
2.36
2.57
2.98
3.17
3.70
3.92
2.60
10.69%
6.99%
—
5.67
EPS growth%
32.99
30.01
29.15
30.56
32.70
31.15
31.37
29.33
31.47
29.95
16.30
31.15
30.86
50
1.77
Bookvalue per sh¥
1.69
1.79
1.77
1.90
1.88
1.74
1.79
1.86
2.02
1.99
0.38
1.22%
0.13%
—
0.85
FCF per share¥
0.90
0.93
0.96
1.03
1.14
1.12
1.30
1.24
1.40
1.61
1.81
7.01%
5.36%
—
0.52
Dividend per sh¥
1.61
1.72
1.81
2.01
2.10
2.38
2.72
2.87
3.00
2.95
2.28
7.02%
7.02%
—
27.35
Div yield (avg)%
32.90
33.40
33.60
31.12
29.17
31.01
30.67
29.25
28.90
27.76
14.78
29.25
30.84
75
22.76
Payout ratio%
15.27
13.57
14.93
17.37
17.26
16.04
15.49
15.75
18.40
15.90
15.44
15.90
15.82
62
304.5
Shares (diluted)M
473.5
482.7
582.8
686.8
795.4
780.6
822.0
811.7
965.9
976.8
312.6
4.19%
9.07%
36
24.13
Buyback yield%
16.73
14.74
16.35
18.35
18.17
20.27
18.39
15.41
12.70
12.70
24.29
15.41
16.54
45
1.085
D/E ratiox
1.310
1.570
1.906
2.021
2.116
2.393
2.682
2.704
3.024
3.530
1.519
2.704
2.255
38
1.143
Enterprise value¥B
0.920
0.958
1.004
1.180
1.380
1.330
1.478
1.668
1.641
1.725
1.392
4.56%
7.58%
10
70.62
LT debt¥M
65.78
59.70
66.09
62.96
67.51
63.70
64.06
56.57
52.14
53.08
73.76
(4.69%)
(2.96%)
12
Revenue
¥1.473B
5.62%
1.00×
Cost of revenue
¥893.9M
5.83%
1.02×
Operating expenses
¥279.2M
5.47%
0.99×
Property and equipment
19.60%