0.966
Revenue¥B
1.319
1.401
1.497
1.623
1.749
1.848
1.974
2.137
2.277
2.415
1.060
6.67%
6.61%
71
22.45
Revenue growth%
21.34
19.93
20.73
19.71
17.09
16.24
16.46
15.44
14.08
16.90
14.30
16.24
16.99
21
3.64
Gross margin%
18.38
19.85
19.18
17.34
19.27
16.94
17.66
20.64
22.91
22.14
21.61
20.64
19.22
62
22.47
Operating margin%
2.15
4.19
3.32
0.40
1.21
0.40
0.40
0.40
1.66
2.19
3.80
0.40
1.43
6
18.86
Net margin%
12.12
10.12
9.55
12.31
13.63
11.09
11.87
10.41
10.96
9.82
27.20
10.96
11.03
75
12.93
P/E ratio (avg)x
28.07
28.34
31.69
35.32
41.39
39.62
39.19
40.90
42.24
46.11
23.61
40.90
39.41
23
16.87
EV/EBITx
25.48
25.07
27.31
31.66
32.87
36.11
35.74
33.44
32.17
32.76
7.319
33.44
32.46
31
15.25
FCF yield (avg)%
20.05
20.01
17.35
15.27
13.76
11.74
14.02
16.51
18.84
17.20
29.02
16.51
16.85
20
26.38
FCF margin%
17.03
19.86
20.83
19.56
18.75
17.16
18.61
16.78
15.88
18.28
7.86
17.16
18.44
83
0.799
FCF / Net incomex
1.413
1.522
1.465
1.452
1.254
1.219
1.101
1.162
1.003
1.027
0.135
1.101
1.237
9
26.04
ROIC%
29.46
26.67
23.88
21.19
23.93
24.66
24.93
21.96
21.03
23.00
24.21
23.00
23.90
76
6.88
Return on equity%
14.23
13.60
12.00
10.96
8.86
5.97
4.92
4.78
2.81
5.74
23.46
4.92
7.41
40
27.05
Return on assets%
6.92
7.79
8.70
7.81
10.07
11.54
14.01
13.62
16.49
13.81
18.17
13.81
10.81
32
2.37
EPS¥
2.12
1.96
1.84
1.93
1.99
2.13
2.24
2.27
2.40
2.71
2.48
6.40%
2.28%
—
22.73
EPS growth%
22.03
24.44
21.55
24.38
21.87
20.23
20.64
21.12
18.48
16.50
25.57
20.23
21.34
53
2.78
Bookvalue per sh¥
2.12
2.19
2.45
2.64
2.83
2.64
2.91
2.83
2.93
3.27
1.54
2.96%
4.96%
—
3.23
FCF per share¥
2.63
2.56
2.88
3.07
3.44
3.36
3.42
3.65
4.24
4.31
2.93
4.59%
5.81%
—
2.21
Dividend per sh¥
0.95
1.05
1.06
1.06
1.08
1.12
1.06
1.21
1.25
1.26
1.42
3.10%
3.96%
—
11.37
Div yield (avg)%
3.80
2.00
0.78
1.42
0.98
0.40
3.26
4.81
7.60
10.28
20.06
4.81
2.63
27
20.64
Payout ratio%
13.52
15.47
13.00
10.82
8.34
6.17
9.08
9.87
11.00
13.65
9.31
9.87
10.91
80
357.3
Shares (diluted)M
291.3
288.9
260.8
275.2
238.8
228.0
225.2
220.1
198.0
189.9
365.6
(4.48%)
(4.01%)
21
11.75
Buyback yield%
6.47
6.93
9.89
12.05
9.29
11.29
9.10
9.97
11.98
13.28
7.82
11.29
9.93
50
0.312
D/E ratiox
1.800
1.782
2.053
1.890
2.051
2.082
2.385
2.594
2.653
2.537
1.481
2.537
2.067
40
1.209
Enterprise value¥B
1.398
1.313
1.209
1.176
1.101
1.182
1.157
1.188
1.249
1.229
0.393
2.23%
(0.50%)
26
1.705
LT debt¥B
0.723
0.802
0.787
0.854
1.015
1.066
1.080
1.084
1.067
1.116
0.403
1.92%
4.64%
29
Revenue
¥2.415B
6.61%
1.00×
Cost of revenue
¥1.505B
6.82%
1.02×
Operating expenses
¥357.6M
6.14%
0.96×
Property and equipment
16.32%