1.173
Revenue¥B
1.343
1.425
1.509
1.614
1.716
1.816
1.901
2.000
2.168
2.259
1.224
5.66%
6.20%
7
18.93
Revenue growth%
23.64
20.68
17.84
16.58
18.82
19.59
21.45
21.40
20.77
18.29
18.86
20.77
20.14
46
21.09
Gross margin%
24.51
24.23
26.07
23.49
22.90
20.35
19.95
17.22
16.69
19.60
24.78
19.60
21.62
23
4.79
Operating margin%
14.04
16.59
13.80
15.59
14.18
12.78
13.63
11.94
12.60
12.57
4.21
12.60
13.71
30
21.49
Net margin%
14.67
13.78
13.37
12.98
13.34
16.03
18.59
19.89
17.67
19.07
18.87
18.59
15.35
64
20.86
P/E ratio (avg)x
43.62
41.64
44.81
46.11
44.40
50.81
53.50
61.08
63.92
61.05
7.872
61.05
48.46
9
6.026
EV/EBITx
26.34
27.36
31.24
30.84
33.62
39.80
39.03
37.44
44.72
51.45
35.00
39.80
35.53
75
17.82
FCF yield (avg)%
27.56
28.28
27.18
24.66
24.54
23.73
22.97
24.51
25.64
23.60
12.52
23.73
24.60
89
26.68
FCF margin%
10.64
13.38
13.94
11.96
9.41
8.40
10.63
8.59
11.21
10.29
16.34
10.29
10.63
9
1.780
FCF / Net incomex
1.176
1.210
1.194
1.148
0.976
0.903
0.790
0.829
0.750
0.691
1.399
0.790
0.939
94
10.84
ROIC%
18.66
17.22
16.57
19.43
17.75
19.62
19.70
21.17
18.52
17.64
4.51
19.62
18.59
69
14.82
Return on equity%
9.20
9.67
8.21
5.90
6.75
3.82
4.38
2.88
5.79
8.05
17.54
4.38
6.32
89
25.96
Return on assets%
6.37
5.81
7.75
6.60
6.04
6.14
6.23
7.94
6.82
5.46
29.17
6.23
6.30
90
1.57
EPS¥
0.96
1.10
1.14
1.07
1.13
1.13
1.21
1.21
1.21
1.16
1.62
0.55%
1.18%
—
17.66
EPS growth%
18.60
16.92
15.07
13.87
12.99
14.97
16.88
14.62
14.44
15.50
17.89
14.97
15.02
74
0.78
Bookvalue per sh¥
0.41
0.45
0.45
0.46
0.42
0.46
0.46
0.48
0.42
0.37
0.57
(2.69%)
(0.91%)
—
1.55
FCF per share¥
0.98
0.90
0.83
0.82
0.82
0.78
0.65
0.58
0.58
0.55
1.02
(7.78%)
(7.16%)
—
0.35
Dividend per sh¥
1.26
1.31
1.29
1.48
1.39
1.31
1.40
1.48
1.53
1.65
1.13
3.47%
3.56%
—
13.32
Div yield (avg)%
22.52
25.31
22.92
22.33
24.95
26.65
24.48
26.71
28.24
28.37
11.62
26.71
25.13
6
25.38
Payout ratio%
24.02
22.93
21.84
19.62
21.81
19.76
21.71
23.43
21.43
20.71
24.11
21.43
21.76
63
808.7
Shares (diluted)M
608.5
524.4
508.2
488.9
423.9
413.4
419.2
442.2
473.1
485.1
800.0
2.73%
(1.95%)
76
25.29
Buyback yield%
6.56
6.93
9.34
11.22
12.54
11.22
11.36
8.85
9.44
7.65
18.16
9.44
9.39
8
0.102
D/E ratiox
1.362
1.551
1.519
1.587
1.841
2.005
2.326
2.212
2.329
2.279
0.727
2.279
1.923
78
1,329
Enterprise value¥M
173.7
171.7
185.2
170.9
185.4
187.7
177.5
163.8
176.1
175.2
397.4
(1.13%)
0.33%
35
0.866
LT debt¥B
0.493
0.560
0.629
0.760
0.803
0.924
1.000
1.020
1.019
1.063
1.576
5.77%
9.56%
22
Revenue
¥2.259B
6.20%
1.00×
Cost of revenue
¥1.228B
6.14%
0.99×
Operating expenses
¥301.2M
6.17%
1.00×
Property and equipment
14.83%