0.640
Revenue¥B
1.522
1.554
1.568
1.581
1.634
1.626
1.605
1.616
1.642
1.653
0.703
0.23%
1.02%
17
17.61
Revenue growth%
17.95
18.02
16.71
18.72
18.91
19.50
16.90
15.64
18.36
18.89
15.38
18.36
18.19
49
27.02
Gross margin%
7.98
10.21
7.88
7.60
5.26
7.39
5.37
6.75
4.92
7.03
12.63
6.75
7.21
95
11.05
Operating margin%
18.82
20.00
21.75
22.13
23.30
22.49
24.97
23.78
21.52
18.82
9.20
22.49
21.94
5
11.34
Net margin%
5.94
6.99
8.73
8.14
10.34
10.96
13.94
11.85
14.37
15.99
9.46
13.94
10.65
41
9.590
P/E ratio (avg)x
32.66
34.36
36.17
38.00
40.20
37.45
38.10
39.72
40.35
43.53
26.17
39.72
38.05
59
10.78
EV/EBITx
32.08
28.78
29.75
31.47
34.52
37.80
41.73
46.08
42.62
46.43
9.787
42.62
36.16
57
13.45
FCF yield (avg)%
15.15
13.23
14.61
13.84
14.75
16.28
14.61
16.79
19.48
17.72
29.41
16.79
14.95
55
27.42
FCF margin%
22.01
22.05
24.34
26.51
28.39
30.93
31.74
33.39
33.73
33.13
4.75
33.13
29.66
31
1.728
FCF / Net incomex
0.241
0.282
0.326
0.347
0.381
0.445
0.491
0.523
0.623
0.739
0.885
0.523
0.413
49
6.45
ROIC%
12.85
15.31
14.46
14.39
14.72
13.06
14.01
11.96
14.60
16.24
13.49
14.01
14.43
15
16.98
Return on equity%
34.51
32.07
31.99
34.71
36.23
35.09
33.39
32.73
31.59
30.02
5.97
32.73
33.06
61
6.96
Return on assets%
3.93
4.15
5.67
5.93
8.02
9.15
8.65
8.82
6.49
4.15
18.00
8.65
6.21
6
0.15
EPS¥
0.61
0.57
0.54
0.53
0.55
0.51
0.53
0.51
0.50
0.52
0.16
(0.81%)
(2.28%)
—
10.93
EPS growth%
13.53
13.12
11.14
8.94
8.57
10.01
7.18
8.86
8.73
9.59
9.51
8.86
9.27
53
0.54
Bookvalue per sh¥
0.45
0.43
0.40
0.36
0.36
0.40
0.39
0.38
0.41
0.40
0.31
1.90%
(0.48%)
—
0.32
FCF per share¥
0.10
0.09
0.09
0.09
0.09
0.09
0.10
0.09
0.09
0.08
0.58
(2.33%)
(2.30%)
—
0.62
Dividend per sh¥
0.32
0.34
0.34
0.30
0.32
0.29
0.30
0.29
0.29
0.29
0.27
(2.03%)
(2.06%)
—
7.44
Div yield (avg)%
29.74
28.91
28.41
28.02
29.00
31.82
29.92
31.91
29.71
28.80
17.94
29.92
29.35
51
6.12
Payout ratio%
31.20
29.05
27.08
26.08
28.53
27.68
29.12
30.52
33.24
30.90
17.42
30.52
29.09
77
1.754
Shares (diluted)B
1.779
1.802
1.869
2.012
2.245
2.492
2.266
2.336
2.307
2.563
1.799
2.68%
4.87%
25
7.86
Buyback yield%
24.46
25.50
25.41
28.24
30.97
29.77
31.20
31.78
32.58
34.60
5.10
31.78
30.37
46
1.571
D/E ratiox
1.587
1.629
1.867
2.085
2.389
2.867
3.162
3.723
4.429
4.708
0.243
3.723
2.628
80
0.175
Enterprise value¥B
2.264
2.533
2.489
2.847
3.092
3.651
3.713
3.912
4.516
5.308
1.330
11.41%
10.42%
18
95.48
LT debt¥M
534.6
487.2
480.6
535.7
578.4
574.8
520.8
523.6
588.0
641.4
753.7
2.09%
1.27%
83
Revenue
¥1.653B
1.02%
1.00×
Cost of revenue
¥960.4M
0.84%
0.98×
Operating expenses
¥357.8M
1.03%
1.00×
Goodwill & intangibles
16.24%
Property and equipment
16.03%