1.448
Revenue¥B
0.712
0.766
0.826
0.887
0.975
1.070
1.172
1.300
1.411
1.506
1.503
9.07%
8.64%
41
23.83
Revenue growth%
12.52
12.33
13.29
16.20
17.86
20.50
18.97
18.49
15.60
18.06
3.71
18.49
17.03
15
24.72
Gross margin%
10.08
8.21
6.92
5.95
7.37
9.08
6.29
8.71
9.37
8.57
28.85
8.71
8.39
68
19.42
Operating margin%
21.03
20.37
17.64
14.76
15.16
13.18
12.87
13.20
12.46
10.37
8.65
12.87
13.98
58
27.45
Net margin%
20.71
19.28
17.50
20.08
18.61
20.89
22.75
21.10
21.90
21.92
9.95
21.90
20.80
68
19.85
P/E ratio (avg)x
21.49
20.74
21.79
24.89
24.73
27.91
28.09
32.49
34.68
38.47
31.76
32.49
26.40
21
37.38
EV/EBITx
24.56
26.01
27.85
27.70
29.15
27.95
26.61
26.11
28.15
27.71
12.23
27.71
27.71
87
15.95
FCF yield (avg)%
18.81
16.64
19.13
17.15
19.16
19.30
16.45
13.71
15.26
15.35
4.28
15.35
16.90
33
5.61
FCF margin%
11.65
13.94
15.64
16.12
17.17
15.36
14.72
16.31
13.51
15.23
29.33
15.23
15.30
71
1.107
FCF / Net incomex
0.444
0.531
0.520
0.569
0.664
0.705
0.710
0.787
0.806
0.876
0.412
0.787
0.684
67
5.54
ROIC%
29.92
27.74
27.10
26.58
25.67
25.88
23.09
21.18
20.17
20.65
6.35
21.18
25.77
32
27.84
Return on equity%
33.39
35.70
34.74
36.83
38.43
37.14
34.85
34.61
32.72
32.48
16.26
34.61
34.79
10
17.06
Return on assets%
11.76
10.73
12.07
11.22
9.37
9.86
8.46
8.51
5.75
3.75
28.51
8.46
9.61
29
1.16
EPS¥
1.78
1.89
2.16
2.42
2.54
2.39
2.46
2.64
3.08
2.89
1.22
2.62%
4.84%
—
15.61
EPS growth%
13.03
15.12
14.77
16.39
14.48
15.45
16.90
14.33
11.61
13.52
8.82
14.33
14.63
27
0.30
Bookvalue per sh¥
1.60
1.84
2.00
1.89
1.95
2.13
2.06
2.12
2.39
2.30
0.57
3.39%
2.98%
—
0.97
FCF per share¥
1.20
1.29
1.43
1.53
1.63
1.68
1.95
2.27
2.38
2.54
0.77
9.27%
9.19%
—
0.29
Dividend per sh¥
1.10
1.25
1.40
1.34
1.32
1.55
1.70
1.63
1.74
1.72
0.39
5.36%
5.11%
—
14.97
Div yield (avg)%
10.62
8.07
10.25
9.94
7.78
7.93
6.55
7.36
7.02
9.70
15.79
7.36
8.00
65
13.02
Payout ratio%
24.93
27.79
26.32
28.66
31.17
32.74
34.32
33.16
32.97
34.19
12.84
33.16
31.95
94
595.4
Shares (diluted)M
615.3
543.6
557.7
582.4
519.6
482.2
505.0
461.7
401.9
406.6
594.6
(4.79%)
(3.31%)
14
16.32
Buyback yield%
5.62
5.17
7.43
9.43
9.40
9.00
11.25
10.35
9.39
9.06
4.62
9.39
9.23
29
0.113
D/E ratiox
0.149
0.154
0.157
0.140
0.145
0.145
0.132
0.134
0.141
0.126
1.344
0.134
0.143
61
414.4
Enterprise value¥M
952.4
976.0
944.9
852.2
811.2
905.1
945.6
835.2
750.2
664.9
91.35
(3.90%)
(3.68%)
38
1.293
LT debt¥B
0.427
0.431
0.423
0.490
0.512
0.510
0.551
0.626
0.664
0.789
1.145
9.03%
7.21%
65
Revenue
¥1.506B
8.64%
1.00×
Cost of revenue
¥1.005B
8.93%
1.03×
Operating expenses
¥284.2M
8.29%
0.97×
Property and equipment
16.33%