0.268
Revenue¥B
1.053
1.171
1.292
1.418
1.516
1.626
1.808
1.998
2.123
2.361
0.276
9.27%
9.55%
22
12.29
Revenue growth%
13.02
12.63
10.69
8.74
10.89
11.33
9.44
9.66
8.16
5.68
10.13
9.44
10.18
49
29.27
Gross margin%
15.08
14.65
14.46
12.24
14.40
17.24
20.11
19.20
19.16
18.21
10.35
19.16
16.16
90
24.23
Operating margin%
27.83
28.07
25.48
28.03
27.29
29.84
29.64
29.72
27.08
29.54
14.30
29.64
28.05
37
12.43
Net margin%
2.61
1.76
1.69
2.16
2.37
0.40
2.08
0.40
0.40
0.40
26.68
0.40
1.73
22
25.83
P/E ratio (avg)x
25.74
30.60
32.35
32.91
38.30
41.24
44.67
52.39
62.11
60.52
33.96
52.39
39.77
58
12.50
EV/EBITx
14.75
15.29
14.12
15.75
14.66
13.73
13.83
15.04
13.61
13.76
36.49
13.76
14.39
72
16.73
FCF yield (avg)%
27.22
29.85
30.27
27.76
29.42
31.55
32.10
33.34
30.56
30.43
6.76
31.55
30.35
40
13.53
FCF margin%
18.00
17.43
17.79
19.12
20.44
19.84
18.96
16.75
18.25
16.65
28.55
18.25
18.13
72
0.679
FCF / Net incomex
0.449
0.497
0.471
0.461
0.421
0.406
0.434
0.409
0.383
0.349
1.543
0.406
0.427
42
14.40
ROIC%
10.33
8.37
9.05
7.36
9.33
7.47
6.51
5.63
6.02
3.82
4.01
6.02
7.41
34
27.46
Return on equity%
24.69
23.11
26.00
28.80
26.88
26.31
27.85
28.55
30.61
29.79
20.54
28.55
27.37
29
19.63
Return on assets%
21.19
23.24
25.92
28.29
30.68
30.62
28.20
26.25
26.98
28.80
20.94
28.20
27.59
17
0.40
EPS¥
0.23
0.21
0.20
0.19
0.20
0.18
0.20
0.19
0.19
0.18
0.43
(1.27%)
(2.60%)
—
22.47
EPS growth%
32.11
33.44
33.72
36.58
37.78
36.73
33.83
31.00
31.27
31.16
24.13
31.27
33.58
42
0.24
Bookvalue per sh¥
1.17
1.14
1.06
1.13
1.18
1.27
1.25
1.34
1.34
1.48
0.93
4.55%
3.05%
—
1.40
FCF per share¥
0.95
1.03
1.20
1.42
1.43
1.66
1.73
1.90
2.03
1.98
0.42
6.71%
8.69%
—
0.53
Dividend per sh¥
0.65
0.77
0.82
0.96
1.11
1.19
1.22
1.46
1.43
1.69
0.48
8.86%
11.93%
—
5.10
Div yield (avg)%
18.78
20.44
21.22
19.49
18.60
17.13
14.89
12.82
10.08
11.90
7.60
12.82
17.86
91
9.90
Payout ratio%
6.32
9.28
12.18
11.89
12.74
12.68
13.31
14.60
12.18
9.19
15.89
12.68
12.18
74
430.5
Shares (diluted)M
333.6
301.3
339.1
332.0
311.9
349.4
311.8
292.7
269.4
257.3
424.3
(3.78%)
(2.77%)
35
3.97
Buyback yield%
22.89
20.28
23.26
25.81
26.09
25.27
27.83
25.67
26.32
25.76
21.70
25.76
25.71
54
0.202
D/E ratiox
0.119
0.121
0.119
0.111
0.105
0.100
0.103
0.094
0.092
0.090
0.928
0.094
0.104
75
1.962
Enterprise value¥B
0.565
0.511
0.544
0.608
0.565
0.571
0.552
0.537
0.606
0.616
1.758
1.74%
1.86%
43
0.357
LT debt¥B
1.492
1.609
1.535
1.410
1.600
1.717
1.621
1.552
1.565
1.414
1.275
(2.44%)
(0.32%)
48
Revenue
¥2.361B
9.55%
1.00×
Cost of revenue
¥1.601B
9.45%
0.99×
Operating expenses
¥350.8M
9.36%
0.98×
Goodwill & intangibles
17.88%
Property and equipment
17.44%