0.307
Revenue¥B
0.524
0.559
0.597
0.659
0.702
0.756
0.823
0.891
0.953
1.031
0.327
7.97%
7.85%
86
18.28
Revenue growth%
27.17
26.18
27.67
27.63
26.62
25.62
23.18
24.39
25.41
25.94
6.93
25.41
26.06
75
20.15
Gross margin%
6.58
6.82
8.86
9.77
9.66
12.22
9.53
6.92
7.34
6.74
6.89
7.34
8.10
81
20.93
Operating margin%
8.35
6.25
7.39
10.38
11.33
12.64
13.01
11.20
9.21
9.14
20.40
11.20
9.79
43
29.00
Net margin%
29.68
30.25
29.49
30.68
33.57
30.83
31.93
30.77
28.62
31.28
9.33
30.83
30.72
46
32.87
P/E ratio (avg)x
37.05
41.65
40.27
36.46
36.85
41.02
41.13
42.33
45.93
44.68
31.51
42.33
41.07
62
31.46
EV/EBITx
42.05
48.17
55.59
62.46
65.30
68.52
75.05
74.99
71.97
75.32
33.53
74.99
66.91
61
13.88
FCF yield (avg)%
1.04
0.65
3.45
5.27
4.89
3.12
0.88
0.40
0.40
2.74
23.16
0.88
1.89
71
19.13
FCF margin%
7.38
7.49
9.34
11.27
12.60
12.77
11.33
10.62
13.44
14.57
29.04
12.77
11.30
12
0.568
FCF / Net incomex
0.937
1.082
1.211
1.206
1.350
1.285
1.379
1.432
1.471
1.474
0.745
1.432
1.318
71
10.34
ROIC%
7.13
6.91
6.55
8.42
9.46
7.29
5.06
7.51
10.17
11.28
27.36
7.51
7.40
90
17.02
Return on equity%
14.49
13.95
14.59
16.62
15.11
14.57
14.08
14.01
14.30
12.41
16.65
14.08
14.39
84
3.09
Return on assets%
11.58
10.47
10.81
10.53
9.86
10.11
8.28
6.98
4.18
1.92
29.50
6.98
9.98
23
1.39
EPS¥
0.69
0.78
0.71
0.66
0.70
0.71
0.72
0.77
0.84
0.76
1.55
1.60%
—
—
12.64
EPS growth%
29.31
31.42
32.19
29.24
29.52
28.64
26.73
28.02
30.52
29.35
17.06
28.64
29.33
24
0.33
Bookvalue per sh¥
1.13
0.99
1.10
1.04
0.99
0.97
0.91
0.91
0.81
0.74
0.59
(5.70%)
(4.50%)
—
0.27
FCF per share¥
0.79
0.80
0.85
0.91
0.91
0.80
0.88
0.77
0.85
0.74
1.16
(4.02%)
0.06%
—
0.53
Dividend per sh¥
1.63
1.72
2.01
2.36
2.43
2.39
2.44
2.87
3.39
3.58
1.15
8.11%
9.80%
—
23.05
Div yield (avg)%
8.09
10.60
7.97
4.98
3.40
3.49
2.42
1.54
0.40
2.30
17.55
2.30
3.44
95
22.08
Payout ratio%
8.72
8.60
7.50
10.18
9.81
7.88
10.58
9.24
8.63
8.82
16.62
8.82
8.77
60
556.2
Shares (diluted)M
514.1
479.6
427.8
442.3
477.8
501.9
473.7
423.0
369.2
324.4
564.3
(7.45%)
(5.10%)
74
4.30
Buyback yield%
13.58
13.71
16.24
15.82
17.05
17.79
15.08
17.45
15.26
13.62
14.90
15.26
15.54
74
0.453
D/E ratiox
2.028
2.215
2.192
2.140
2.492
2.846
2.919
3.317
3.680
4.056
1.167
3.317
2.669
31
831.1
Enterprise value¥M
130.8
124.1
120.5
136.4
125.3
130.8
140.7
156.2
150.1
162.1
186.5
5.29%
2.00%
69
0.888
LT debt¥B
1.470
1.471
1.734
1.738
1.969
2.229
2.476
2.419
2.835
3.288
0.821
10.80%
9.84%
71
Revenue
¥1.031B
7.85%
1.00×
Cost of revenue
¥659.5M
7.90%
1.00×
Operating expenses
¥132.4M
8.00%
1.01×
Property and equipment
14.56%