0.168
Revenue¥B
0.874
0.923
0.964
0.985
1.032
1.065
1.104
1.128
1.193
1.260
0.171
4.07%
3.97%
52
11.02
Revenue growth%
17.05
16.19
17.59
19.43
19.08
18.56
17.04
16.68
17.90
17.20
4.99
17.20
17.39
83
16.65
Gross margin%
16.67
16.85
16.31
17.37
19.28
17.66
20.07
18.25
17.81
20.73
15.85
18.25
17.74
15
12.83
Operating margin%
8.02
10.64
13.15
15.36
12.41
11.25
8.86
8.11
10.87
13.85
2.74
10.87
11.06
50
18.88
Net margin%
16.27
17.17
16.99
19.66
17.08
17.82
16.85
18.66
16.09
15.71
21.80
16.85
17.03
58
8.666
P/E ratio (avg)x
19.87
20.59
21.70
20.82
19.35
21.23
20.04
18.10
19.31
19.61
37.09
19.61
19.95
11
23.83
EV/EBITx
6.750
6.883
7.055
7.392
7.736
8.688
8.809
8.940
8.162
9.057
14.20
8.809
7.949
36
10.69
FCF yield (avg)%
7.91
10.47
11.27
11.74
14.39
11.40
12.94
12.34
14.08
13.00
15.55
12.94
12.04
61
20.53
FCF margin%
10.01
12.83
10.45
9.30
11.17
13.55
13.24
13.70
15.66
16.01
11.40
13.70
13.03
67
0.306
FCF / Net incomex
0.256
0.276
0.273
0.262
0.264
0.272
0.251
0.262
0.237
0.218
1.230
0.251
0.262
88
19.90
ROIC%
4.58
6.08
4.46
7.28
5.60
4.47
4.65
3.17
1.55
4.15
24.60
4.15
4.52
55
12.49
Return on equity%
12.73
12.12
12.52
12.63
11.97
12.67
9.77
10.83
12.65
12.36
3.62
12.36
12.44
11
12.41
Return on assets%
27.01
28.18
29.70
28.57
31.55
31.60
32.78
33.55
36.40
34.53
24.77
33.55
31.57
77
0.54
EPS¥
0.33
0.32
0.31
0.30
0.30
0.31
0.31
0.28
0.29
0.25
0.56
(3.67%)
(4.21%)
—
14.75
EPS growth%
19.01
18.23
19.30
20.22
20.61
17.75
16.14
13.45
16.20
13.22
6.12
16.14
17.99
49
0.72
Bookvalue per sh¥
0.49
0.48
0.50
0.52
0.54
0.50
0.45
0.45
0.40
0.43
1.04
(4.20%)
(1.24%)
—
1.02
FCF per share¥
2.39
2.30
2.32
2.44
2.91
2.90
3.41
3.48
3.89
4.15
2.24
7.37%
5.91%
—
1.12
Dividend per sh¥
1.89
1.99
2.10
2.08
2.26
2.42
2.40
2.34
2.48
2.79
1.92
4.24%
3.07%
—
15.24
Div yield (avg)%
27.54
28.03
27.45
25.45
25.31
22.59
21.51
18.61
16.87
16.09
10.80
18.61
23.95
65
22.20
Payout ratio%
19.47
16.97
17.08
14.20
16.85
15.86
13.20
15.10
13.14
12.52
29.82
13.20
15.48
58
666.2
Shares (diluted)M
609.2
559.4
522.4
505.9
504.3
516.3
547.7
556.3
590.3
672.3
686.5
5.92%
1.30%
58
7.18
Buyback yield%
0.40
2.92
3.64
4.73
2.17
2.11
4.75
3.65
1.13
3.21
22.79
3.21
3.06
39
1.204
D/E ratiox
0.631
0.688
0.644
0.656
0.719
0.796
0.873
0.844
0.866
0.948
1.649
0.866
0.757
78
0.281
Enterprise value¥B
0.809
0.737
0.801
0.719
0.642
0.686
0.636
0.582
0.606
0.664
1.415
0.67%
(2.06%)
63
0.946
LT debt¥B
1.404
1.569
1.686
1.743
1.676
1.736
1.639
1.902
1.998
1.881
1.348
2.33%
2.72%
95
Revenue
¥1.260B
3.97%
1.00×
Cost of revenue
¥676.3M
4.02%
1.00×
Operating expenses
¥194.6M
3.28%
0.93×
Property and equipment
17.71%