0.095
Revenue¥B
1.015
1.089
1.173
1.266
1.355
1.461
1.540
1.615
1.744
1.874
0.102
6.70%
6.99%
38
14.95
Revenue growth%
19.86
17.84
15.60
14.23
15.24
15.40
16.62
18.80
20.62
18.37
12.11
18.37
17.23
20
29.35
Gross margin%
11.51
13.08
12.77
12.24
12.24
11.69
12.39
11.19
12.45
11.73
2.96
11.73
12.24
74
6.79
Operating margin%
9.20
6.84
4.09
3.14
4.67
5.94
4.33
4.96
6.82
7.95
4.33
5.94
5.45
56
23.18
Net margin%
23.16
22.21
24.88
23.19
21.49
19.31
20.18
19.59
17.72
16.55
24.23
19.31
20.84
88
27.53
P/E ratio (avg)x
32.34
34.87
38.89
43.02
42.22
42.93
43.15
42.78
44.39
48.81
37.36
43.15
42.85
89
26.97
EV/EBITx
14.38
13.32
12.95
11.55
10.35
10.09
10.72
10.37
11.20
10.90
31.83
10.72
11.05
27
17.80
FCF yield (avg)%
3.89
4.21
1.81
3.03
5.17
4.89
5.36
5.28
6.57
9.42
13.01
5.36
5.03
64
5.55
FCF margin%
33.80
36.29
37.00
39.23
38.49
36.27
38.71
40.55
39.78
39.36
15.47
39.36
38.60
16
1.203
FCF / Net incomex
0.440
0.390
0.415
0.362
0.387
0.421
0.391
0.366
0.318
0.296
1.317
0.366
0.388
27
16.62
ROIC%
1.96
0.40
0.40
0.47
0.40
3.11
4.93
4.37
3.27
4.69
6.47
4.37
2.54
62
3.54
Return on equity%
30.63
31.50
32.69
35.60
36.78
34.98
36.57
38.06
36.65
39.09
26.67
36.65
36.08
65
25.86
Return on assets%
0.40
0.40
0.87
0.40
0.40
1.15
1.51
3.04
5.12
7.29
13.16
3.04
1.01
37
0.58
EPS¥
0.35
0.38
0.40
0.38
0.36
0.37
0.39
0.40
0.37
0.35
0.63
(0.31%)
0.85%
—
6.77
EPS growth%
24.90
25.48
24.44
22.99
20.70
19.95
17.45
16.99
16.51
16.42
17.01
16.99
20.32
8
0.35
Bookvalue per sh¥
0.36
0.35
0.35
0.37
0.36
0.38
0.39
0.41
0.46
0.51
0.23
7.30%
3.25%
—
0.40
FCF per share¥
0.20
0.20
0.20
0.22
0.22
0.23
0.23
0.23
0.24
0.22
0.72
(0.47%)
1.66%
—
0.25
Dividend per sh¥
0.31
0.30
0.30
0.31
0.33
0.37
0.36
0.41
0.42
0.40
0.15
3.70%
3.23%
—
5.70
Div yield (avg)%
27.32
24.76
24.67
22.92
22.21
22.73
23.52
20.65
21.58
20.61
9.49
21.58
22.82
92
3.56
Payout ratio%
1.56
4.53
4.20
5.48
8.00
8.08
7.29
4.45
3.02
3.29
4.37
4.45
4.49
51
825.3
Shares (diluted)M
589.2
534.8
452.5
430.9
369.9
388.7
362.8
359.2
382.4
376.2
796.9
0.34%
(5.56%)
23
9.48
Buyback yield%
32.95
32.45
30.71
33.55
35.74
34.75
31.79
33.94
31.99
32.30
26.91
32.30
32.70
24
1.705
D/E ratiox
1.982
2.317
2.234
2.464
2.521
2.736
2.981
2.851
2.976
3.420
1.640
2.976
2.628
12
416.3
Enterprise value¥M
371.9
341.0
373.1
422.4
426.4
464.5
448.6
477.3
532.1
547.8
626.5
5.14%
5.06%
82
0.187
LT debt¥B
2.440
2.335
2.566
2.417
2.554
2.938
3.375
3.317
3.853
4.139
0.498
10.14%
6.71%
28
Revenue
¥1.874B
6.99%
1.00×
Cost of revenue
¥846.6M
6.84%
0.99×
Operating expenses
¥457.4M
7.32%
1.03×
Property and equipment
15.35%