1.148
Revenue¥B
2.545
2.768
2.911
3.073
3.355
3.642
3.879
4.197
4.517
4.891
1.210
7.83%
7.55%
69
7.47
Revenue growth%
15.13
17.57
16.15
15.01
16.16
14.00
13.86
11.60
12.94
15.12
24.65
13.86
15.06
23
26.95
Gross margin%
17.50
14.82
16.13
14.04
12.42
12.33
11.14
10.69
12.13
12.70
16.46
12.13
12.56
83
21.85
Operating margin%
0.40
2.85
3.95
3.98
1.40
2.70
4.25
2.39
0.44
1.09
4.03
2.39
2.55
9
24.78
Net margin%
9.96
7.34
4.71
2.91
3.30
2.14
3.54
3.44
3.85
4.93
5.05
3.54
3.69
23
9.883
P/E ratio (avg)x
22.44
20.46
21.60
19.38
19.76
20.72
19.86
20.81
21.68
23.53
21.55
20.81
20.77
34
17.18
EV/EBITx
39.90
42.08
45.41
53.81
58.57
65.63
72.41
69.64
79.70
76.75
15.86
72.41
62.10
15
22.61
FCF yield (avg)%
13.79
11.51
10.30
9.51
9.97
12.43
14.49
13.76
13.91
16.55
10.79
13.91
13.09
22
11.37
FCF margin%
2.91
0.40
0.88
0.40
0.40
0.95
0.40
0.40
0.40
0.40
28.73
0.40
0.40
90
1.135
FCF / Net incomex
0.905
0.794
0.746
0.652
0.688
0.635
0.608
0.561
0.586
0.616
0.936
0.608
0.643
78
4.53
ROIC%
10.42
11.24
10.93
12.11
11.02
10.74
13.14
15.28
13.59
11.93
16.57
13.14
11.59
68
19.55
Return on equity%
10.21
9.49
7.48
8.86
9.55
9.06
11.94
11.38
14.29
11.77
18.67
11.77
9.88
85
26.25
Return on assets%
10.10
11.53
10.52
11.87
11.26
9.90
12.02
14.52
13.61
12.01
3.95
12.02
11.70
46
3.45
EPS¥
1.38
1.29
1.21
1.29
1.35
1.31
1.16
1.19
1.19
1.29
3.79
(0.95%)
(0.99%)
—
27.54
EPS growth%
4.99
3.14
3.79
3.88
4.45
3.01
5.29
5.16
3.86
2.24
2.40
3.86
3.87
6
2.53
Bookvalue per sh¥
1.73
1.60
1.43
1.45
1.41
1.56
1.47
1.49
1.44
1.52
1.80
1.60%
(2.00%)
—
2.23
FCF per share¥
4.83
5.52
6.07
6.47
7.23
6.62
6.32
6.24
6.45
6.93
3.65
(0.86%)
5.03%
—
0.73
Dividend per sh¥
0.73
0.69
0.63
0.59
0.61
0.56
0.59
0.58
0.51
0.45
1.13
(5.81%)
(5.69%)
—
19.39
Div yield (avg)%
10.92
8.51
7.55
6.55
3.73
4.14
1.65
1.98
0.40
0.40
22.89
1.65
3.93
40
15.99
Payout ratio%
9.08
9.98
8.99
7.02
8.96
6.47
4.75
7.18
7.75
6.89
13.54
6.89
7.46
57
439.9
Shares (diluted)M
392.9
414.6
442.4
385.7
342.6
303.6
302.5
259.5
261.4
279.1
438.6
(4.02%)
(2.79%)
75
24.26
Buyback yield%
3.88
1.60
4.21
5.40
5.15
6.98
5.60
2.86
2.47
4.76
25.07
4.76
4.49
57
1.639
D/E ratiox
0.616
0.677
0.693
0.680
0.706
0.785
0.881
0.948
1.082
1.157
0.861
0.948
0.746
62
3.447
Enterprise value¥B
1.457
1.457
1.489
1.521
1.491
1.579
1.747
1.952
1.921
2.060
0.635
6.67%
4.21%
33
3.930
LT debt¥B
3.051
2.970
3.182
2.821
2.663
2.808
2.714
2.627
2.511
2.465
0.708
(1.54%)
(1.70%)
75
Revenue
¥4.891B
7.55%
1.00×
Cost of revenue
¥2.866B
7.65%
1.01×
Operating expenses
¥818.9M
6.91%
0.94×
Property and equipment
14.34%