1.379
Revenue¥B
1.227
1.306
1.361
1.397
1.467
1.527
1.591
1.629
1.693
1.737
1.539
3.43%
3.97%
28
22.05
Revenue growth%
30.76
29.82
29.90
32.49
31.50
28.75
27.62
28.99
28.72
28.76
7.30
28.75
29.40
91
3.20
Gross margin%
13.06
14.75
12.96
13.45
15.45
13.42
16.10
18.25
16.73
16.30
12.52
16.30
15.10
18
28.45
Operating margin%
20.28
18.82
18.19
17.68
14.83
14.92
13.54
16.14
15.00
14.36
4.72
14.92
15.57
56
14.08
Net margin%
10.49
10.15
12.05
14.93
14.58
15.02
15.90
14.38
13.52
12.16
18.53
14.38
13.95
27
17.93
P/E ratio (avg)x
47.17
46.75
53.25
63.56
64.64
68.32
71.33
86.07
88.07
105.0
34.47
86.07
66.48
89
12.60
EV/EBITx
7.093
7.230
8.188
7.798
7.340
7.232
6.959
6.999
7.849
9.106
12.96
7.232
7.286
76
12.01
FCF yield (avg)%
17.60
19.44
19.61
18.66
17.38
16.02
13.80
15.33
17.55
14.62
8.16
15.33
17.46
32
7.25
FCF margin%
8.17
5.54
5.68
8.43
7.56
7.21
9.03
6.86
9.73
12.05
26.05
9.03
7.87
17
0.511
FCF / Net incomex
1.242
1.095
1.172
1.130
1.164
1.231
1.278
1.274
1.196
1.156
0.478
1.231
1.184
11
7.42
ROIC%
20.87
18.63
18.69
18.43
19.36
19.86
19.50
17.72
18.23
17.65
11.67
18.23
18.66
45
5.53
Return on equity%
32.84
34.42
31.77
28.82
31.43
34.15
36.03
35.85
32.91
34.83
29.25
34.83
33.53
20
26.36
Return on assets%
10.16
8.57
6.92
4.80
4.85
2.78
1.32
0.55
0.40
2.16
5.27
1.32
3.79
83
13.70
EPS¥
6.86
7.20
7.51
7.50
7.90
8.50
9.13
9.46
10.38
11.00
15.33
6.83%
6.44%
—
7.60
EPS growth%
5.25
3.99
2.72
3.34
2.32
2.91
0.40
1.60
1.80
0.40
15.94
1.60
2.52
16
8.21
Bookvalue per sh¥
11.85
10.66
10.15
8.77
8.14
7.42
7.27
6.58
5.96
6.40
6.96
(4.69%)
(6.63%)
—
11.21
FCF per share¥
13.92
14.11
13.91
15.17
16.46
15.52
15.51
14.92
13.94
12.68
4.20
(5.09%)
(1.54%)
—
8.04
Dividend per sh¥
9.46
9.06
9.20
10.06
10.26
9.19
8.63
7.80
7.49
7.66
12.12
(5.67%)
(1.18%)
—
8.75
Div yield (avg)%
23.88
24.34
27.08
26.85
25.41
26.78
27.45
27.23
24.64
26.76
10.44
26.78
26.77
44
27.83
Payout ratio%
8.76
6.80
5.81
3.88
1.27
3.45
5.74
3.32
2.18
3.48
11.06
3.45
3.68
61
123.7
Shares (diluted)M
128.4
142.3
151.2
168.0
168.5
168.6
185.5
176.9
175.6
178.5
129.4
1.16%
3.44%
64
4.74
Buyback yield%
7.68
5.13
6.86
7.05
8.16
8.07
10.49
7.80
8.71
5.93
11.48
8.07
7.74
16
0.765
D/E ratiox
0.514
0.482
0.465
0.456
0.459
0.458
0.449
0.483
0.464
0.504
1.280
0.464
0.464
26
0.169
Enterprise value¥B
0.170
0.187
0.188
0.191
0.206
0.243
0.281
0.319
0.359
0.395
1.326
13.94%
9.11%
23
151.7
LT debt¥M
299.1
296.4
317.4
281.8
287.7
263.1
246.8
245.0
233.8
252.7
184.9
(2.56%)
(2.22%)
32
Revenue
¥1.737B
3.97%
1.00×
Cost of revenue
¥936.7M
3.96%
1.00×
Operating expenses
¥221.7M
4.03%
1.01×
Property and equipment
15.15%