1.785
Revenue¥B
2.214
2.187
2.190
2.204
2.260
2.284
2.319
2.391
2.467
2.527
1.993
2.26%
1.59%
66
3.08
Revenue growth%
17.67
20.50
21.15
22.77
20.10
19.93
22.02
21.59
20.45
20.28
25.96
20.45
20.47
61
6.15
Gross margin%
9.37
9.02
11.76
11.32
10.66
10.40
9.86
7.40
9.72
7.08
5.06
9.72
9.79
38
20.34
Operating margin%
16.56
14.47
17.42
20.41
19.26
20.96
20.68
19.11
17.95
19.39
2.44
19.39
19.18
20
9.90
Net margin%
22.06
25.04
22.54
19.74
19.61
18.71
20.05
23.04
25.42
26.97
11.60
23.04
22.30
42
15.82
P/E ratio (avg)x
19.41
18.65
17.06
19.40
21.01
21.44
22.18
24.59
24.11
23.66
26.90
23.66
21.23
39
28.88
EV/EBITx
9.049
9.470
10.40
10.02
10.39
9.825
9.082
9.990
10.68
11.68
27.23
9.990
10.00
58
16.55
FCF yield (avg)%
17.54
16.82
16.44
15.64
17.35
16.86
16.66
15.05
15.29
18.14
23.30
16.66
16.74
8
12.50
FCF margin%
9.64
12.60
13.99
13.14
14.41
14.81
14.89
17.44
15.89
13.91
23.47
14.89
14.20
51
1.724
FCF / Net incomex
1.567
1.528
1.572
1.502
1.659
1.949
1.994
2.262
2.512
2.604
1.697
2.262
1.804
21
11.97
ROIC%
27.21
25.22
24.60
21.98
24.76
24.49
24.45
27.13
27.08
29.88
12.11
27.08
24.99
68
3.48
Return on equity%
17.01
19.45
22.06
20.01
18.00
17.63
15.93
15.76
14.38
14.49
8.07
15.76
17.32
37
6.41
Return on assets%
5.29
6.71
7.38
9.37
8.35
6.73
8.81
6.91
5.28
3.90
2.05
6.73
6.82
93
1.33
EPS¥
1.45
1.56
1.51
1.70
1.91
1.95
2.33
2.40
2.59
2.52
1.37
5.72%
6.80%
—
9.86
EPS growth%
1.50
2.67
0.64
1.47
0.40
3.25
4.29
2.40
0.42
0.62
8.60
2.40
1.48
82
1.07
Bookvalue per sh¥
1.73
1.86
1.93
1.80
1.84
2.10
2.03
2.24
2.61
2.65
1.36
7.54%
4.56%
—
1.83
FCF per share¥
1.05
0.91
0.81
0.77
0.78
0.71
0.65
0.70
0.67
0.64
1.35
(3.82%)
(4.88%)
—
1.84
Dividend per sh¥
0.96
0.93
0.81
0.82
0.87
0.86
0.72
0.72
0.74
0.70
2.24
(4.05%)
(4.40%)
—
15.24
Div yield (avg)%
3.29
2.18
4.95
2.63
3.73
1.42
1.94
1.35
0.40
3.02
12.91
1.42
2.41
10
18.07
Payout ratio%
4.90
3.61
2.74
0.40
2.79
1.20
0.40
0.40
0.79
0.40
15.38
0.40
0.99
13
329.8
Shares (diluted)M
413.4
421.4
478.8
558.3
606.0
717.9
737.1
798.5
915.8
941.2
342.7
9.21%
8.43%
56
2.05
Buyback yield%
15.54
17.15
19.54
16.69
14.47
17.05
18.57
17.13
16.97
18.99
12.85
17.13
17.09
45
0.810
D/E ratiox
1.649
1.694
1.697
1.572
1.599
1.605
1.479
1.413
1.405
1.343
1.120
1.413
1.585
63
2.982
Enterprise value¥B
3.195
3.149
2.883
2.821
2.761
2.967
2.990
2.912
3.007
3.105
2.460
2.37%
(0.53%)
35
3.162
LT debt¥B
2.212
2.139
2.173
2.533
2.540
2.427
2.751
3.123
2.956
3.304
2.713
5.41%
3.58%
39
Revenue
¥2.527B
1.59%
1.00×
Cost of revenue
¥1.769B
1.59%
1.00×
Operating expenses
¥335.2M
1.80%
1.02×
Property and equipment
18.70%