0.124
Revenue¥B
1.728
1.741
1.798
1.842
1.886
1.875
1.873
1.847
1.836
1.840
0.134
(0.48%)
0.55%
93
5.46
Revenue growth%
23.07
20.71
20.85
18.63
19.83
19.74
20.98
22.81
24.83
27.75
22.97
22.81
20.91
72
12.45
Gross margin%
14.65
15.88
13.75
16.46
14.69
14.36
16.73
19.40
17.74
18.06
3.11
17.74
16.17
84
24.89
Operating margin%
29.39
27.82
30.78
33.29
32.99
35.61
37.80
36.66
38.98
38.23
4.83
37.80
34.45
78
10.30
Net margin%
6.41
3.77
3.67
6.05
6.89
8.26
9.70
12.23
13.84
12.33
11.65
12.23
7.57
86
26.52
P/E ratio (avg)x
37.29
40.61
42.45
40.30
42.60
43.56
48.43
48.20
52.41
48.36
23.18
48.36
43.08
67
24.35
EV/EBITx
14.37
16.86
19.26
19.89
22.05
24.61
29.63
32.81
36.56
41.32
20.05
32.81
23.33
86
29.48
FCF yield (avg)%
27.03
27.64
29.87
30.43
30.41
29.07
31.83
31.62
29.77
26.91
9.49
29.77
29.82
56
19.90
FCF margin%
5.18
6.74
4.31
2.22
2.66
4.51
5.67
7.93
6.53
6.06
9.38
6.06
5.43
63
1.113
FCF / Net incomex
1.053
0.969
0.958
1.055
1.122
1.126
1.216
1.337
1.282
1.398
1.002
1.282
1.124
60
4.42
ROIC%
32.69
33.72
32.37
31.82
33.09
30.15
27.61
30.31
29.31
29.93
7.12
29.93
31.06
36
5.25
Return on equity%
20.85
20.35
22.85
23.48
20.92
22.88
21.25
22.21
20.02
17.65
9.41
21.25
21.08
15
20.94
Return on assets%
22.14
24.80
27.11
25.38
23.95
21.75
19.75
19.45
19.36
17.81
21.50
19.45
21.94
77
1.00
EPS¥
0.73
0.81
0.93
0.90
0.83
0.77
0.76
0.82
0.84
0.82
1.11
(0.32%)
1.31%
—
20.96
EPS growth%
21.06
21.42
22.17
23.69
25.41
23.20
26.07
26.76
28.50
29.13
12.95
26.76
24.55
8
0.54
Bookvalue per sh¥
0.29
0.28
0.28
0.32
0.31
0.34
0.35
0.39
0.39
0.40
0.33
5.51%
4.53%
—
0.28
FCF per share¥
0.93
1.02
1.05
0.98
0.98
1.01
1.06
1.05
0.98
0.94
0.73
(0.77%)
(0.75%)
—
0.59
Dividend per sh¥
0.29
0.25
0.27
0.28
0.26
0.28
0.27
0.30
0.28
0.28
0.31
1.21%
(1.47%)
—
16.05
Div yield (avg)%
34.73
33.31
30.72
31.17
29.19
29.81
27.50
26.88
28.39
28.04
14.78
28.04
29.50
83
10.85
Payout ratio%
14.64
13.58
15.27
16.39
13.51
12.14
13.85
14.81
14.84
14.30
12.73
14.30
14.47
34
968.0
Shares (diluted)M
706.9
717.8
702.2
747.1
646.5
623.3
613.1
577.2
572.4
559.0
990.6
(2.87%)
(3.72%)
63
20.55
Buyback yield%
7.99
7.07
9.04
7.54
5.62
4.85
2.75
4.19
3.23
5.24
4.22
4.19
5.43
80
1.163
D/E ratiox
1.291
1.283
1.205
1.172
1.167
1.078
1.070
1.020
0.934
0.868
0.852
1.020
1.122
46
135.4
Enterprise value¥M
508.7
499.9
497.3
490.9
452.2
430.6
403.7
403.2
408.4
405.4
172.7
(2.16%)
(3.45%)
52
1.018
LT debt¥B
1.612
1.553
1.523
1.385
1.220
1.078
1.147
1.176
1.232
1.373
0.415
2.39%
(1.69%)
87
Revenue
¥1.840B
0.55%
1.00×
Cost of revenue
¥1.113B
0.63%
1.01×
Operating expenses
¥390.5M
(0.14%)
0.93×
Property and equipment
14.73%