0.227
Revenue¥B
0.580
0.621
0.651
0.687
0.720
0.789
0.833
0.907
0.982
1.062
0.239
8.08%
6.75%
17
16.53
Revenue growth%
20.26
21.19
22.00
23.92
26.46
24.40
25.40
24.79
26.61
25.86
18.98
25.40
24.59
32
18.47
Gross margin%
8.95
7.26
7.28
6.49
4.18
5.77
3.58
0.74
2.06
4.65
19.88
3.58
5.21
25
23.74
Operating margin%
11.83
14.48
13.52
14.73
14.61
12.89
15.29
12.82
15.41
17.49
20.68
15.29
14.55
27
3.37
Net margin%
4.37
5.91
5.40
6.41
4.52
7.18
6.67
4.88
4.93
6.61
24.13
6.61
5.66
26
14.70
P/E ratio (avg)x
39.52
41.25
43.16
51.38
55.68
56.82
57.26
59.64
59.45
57.53
33.62
57.53
56.25
61
27.64
EV/EBITx
20.44
19.80
18.29
19.00
20.08
22.61
23.00
25.78
26.25
25.51
32.56
25.51
21.52
78
8.45
FCF yield (avg)%
12.26
10.50
9.84
10.58
8.62
7.86
8.27
7.34
9.79
10.50
27.83
8.27
9.82
15
20.25
FCF margin%
20.35
22.16
23.95
24.45
26.90
28.95
29.84
28.23
30.25
29.94
11.65
29.84
27.57
85
1.503
FCF / Net incomex
0.432
0.398
0.386
0.418
0.443
0.491
0.433
0.444
0.391
0.394
0.663
0.433
0.425
51
26.90
ROIC%
11.47
12.42
11.51
12.74
11.23
9.88
8.59
10.46
9.46
10.58
15.33
9.88
10.91
84
13.77
Return on equity%
17.46
18.28
17.56
15.20
17.30
18.11
20.91
23.26
25.03
24.13
17.12
23.26
18.20
73
2.94
Return on assets%
21.30
19.91
18.28
20.89
21.42
20.94
22.41
21.44
24.02
26.32
7.08
22.41
21.36
12
0.19
EPS¥
0.20
0.22
0.22
0.20
0.21
0.23
0.21
0.22
0.19
0.19
0.21
(1.78%)
(0.43%)
—
2.72
EPS growth%
10.24
12.84
12.90
15.63
17.76
20.19
20.98
23.21
21.60
21.55
14.18
21.55
18.98
79
0.95
Bookvalue per sh¥
0.93
1.07
1.07
1.10
1.15
1.31
1.46
1.68
1.86
1.98
0.94
11.53%
9.01%
—
1.22
FCF per share¥
1.30
1.27
1.49
1.41
1.38
1.57
1.82
1.83
1.82
1.94
1.21
7.03%
4.16%
—
0.25
Dividend per sh¥
0.25
0.23
0.22
0.21
0.20
0.19
0.19
0.19
0.21
0.19
0.73
(1.23%)
(2.83%)
—
8.93
Div yield (avg)%
28.41
28.14
28.28
29.53
31.35
33.35
36.17
34.50
33.96
36.96
28.10
34.50
32.35
85
13.78
Payout ratio%
29.43
31.23
30.47
31.50
31.44
32.26
32.54
34.14
31.68
29.75
3.64
32.26
31.47
66
366.6
Shares (diluted)M
415.6
424.2
487.4
573.8
638.2
670.7
642.9
645.1
722.8
748.2
352.8
3.23%
5.67%
66
8.39
Buyback yield%
15.85
16.98
18.81
18.53
21.29
20.70
18.74
18.50
20.92
19.98
16.21
19.98
18.78
45
1.384
D/E ratiox
1.552
1.617
1.742
1.798
1.771
1.931
1.888
1.913
1.813
2.008
0.396
1.913
1.806
79
437.2
Enterprise value¥M
253.8
264.9
291.0
331.4
331.9
374.5
434.1
467.7
511.5
559.2
898.2
11.00%
9.80%
45
0.416
LT debt¥B
0.774
0.895
0.941
1.005
1.154
1.189
1.250
1.346
1.416
1.610
0.340
6.87%
8.89%
40
Revenue
¥1.062B
6.75%
1.00×
Cost of revenue
¥665.9M
6.68%
0.99×
Operating expenses
¥154.9M
6.45%
0.97×
Property and equipment
16.94%