0.622
Revenue¥B
1.680
1.797
1.924
2.055
2.231
2.383
2.529
2.730
2.938
3.094
0.638
6.75%
7.14%
82
25.89
Revenue growth%
25.65
23.36
23.09
24.67
25.17
25.14
25.49
25.82
28.02
25.64
19.15
25.64
25.33
81
29.05
Gross margin%
9.81
10.52
11.17
11.06
10.02
10.81
7.99
5.75
6.30
5.64
2.36
6.30
9.92
6
24.11
Operating margin%
5.14
3.25
5.51
5.24
3.79
4.46
1.89
3.83
5.49
8.43
9.74
4.46
4.80
48
13.61
Net margin%
7.57
4.58
2.83
2.50
3.24
4.31
4.97
2.21
5.02
7.94
21.40
4.97
4.44
71
35.80
P/E ratio (avg)x
27.07
31.08
29.23
32.38
34.12
33.12
35.31
40.02
42.90
44.73
22.64
40.02
33.62
47
20.23
EV/EBITx
63.45
63.29
72.99
86.70
92.15
101.0
107.3
109.1
128.7
136.7
22.40
109.1
96.58
41
27.21
FCF yield (avg)%
21.71
24.12
27.04
29.56
29.58
30.40
27.50
29.13
28.11
28.27
7.51
28.27
28.19
54
7.07
FCF margin%
2.78
0.63
0.40
0.40
0.40
0.40
2.93
4.08
5.12
6.36
7.90
4.08
1.70
12
0.149
FCF / Net incomex
0.181
0.187
0.185
0.169
0.176
0.175
0.181
0.167
0.150
0.162
1.470
0.167
0.176
47
23.44
ROIC%
16.34
13.58
13.21
10.91
11.82
12.93
12.60
11.07
12.94
11.36
22.20
12.60
12.76
77
16.65
Return on equity%
5.28
6.88
3.96
2.48
3.52
3.07
5.20
4.46
3.51
3.89
10.24
3.89
3.92
70
14.54
Return on assets%
20.82
20.14
22.01
19.45
18.09
19.71
21.91
23.33
25.82
28.37
9.84
23.33
21.36
39
1.40
EPS¥
2.52
2.72
2.67
2.97
3.06
3.14
3.16
3.61
3.65
3.71
1.47
3.93%
5.20%
—
3.68
EPS growth%
7.07
6.84
6.50
5.37
6.20
6.67
6.44
7.76
6.68
8.52
26.83
6.68
6.67
11
0.35
Bookvalue per sh¥
0.59
0.67
0.65
0.68
0.72
0.72
0.69
0.72
0.79
0.77
0.94
1.22%
3.60%
—
2.02
FCF per share¥
1.28
1.43
1.51
1.64
1.58
1.72
1.97
1.89
2.05
2.08
0.66
5.65%
5.57%
—
1.10
Dividend per sh¥
0.28
0.27
0.28
0.30
0.30
0.28
0.29
0.29
0.28
0.28
1.40
(1.57%)
(1.10%)
—
18.27
Div yield (avg)%
22.63
20.82
22.59
21.43
24.03
25.62
24.02
22.32
23.44
21.97
12.76
23.44
22.61
59
16.48
Payout ratio%
15.63
17.42
15.40
15.50
17.32
19.59
19.75
21.78
19.15
21.47
14.58
19.75
18.29
69
736.0
Shares (diluted)M
655.4
684.4
675.3
687.3
599.0
611.9
611.5
540.2
479.0
475.0
733.0
(4.53%)
(2.71%)
56
11.87
Buyback yield%
19.38
21.95
21.85
23.93
26.43
27.09
25.06
22.44
23.87
24.91
7.39
24.91
23.90
41
1.053
D/E ratiox
1.264
1.092
1.195
1.091
1.116
1.194
1.140
1.243
1.183
1.026
0.389
1.183
1.162
63
0.563
Enterprise value¥B
1.713
1.863
1.991
2.097
2.148
2.186
2.201
2.196
1.982
1.793
1.976
(3.55%)
0.95%
68
0.421
LT debt¥B
1.124
1.115
1.111
1.065
1.149
1.201
1.288
1.191
1.161
1.190
2.071
0.70%
0.58%
43
Revenue
¥3.094B
7.14%
1.00×
Cost of revenue
¥2.166B
7.14%
1.00×
Operating expenses
¥582.5M
7.05%
0.99×
Property and equipment
13.57%