0.986
Revenue¥B
1.089
1.129
1.133
1.165
1.175
1.178
1.218
1.255
1.302
1.351
1.055
2.83%
2.50%
36
4.92
Revenue growth%
12.49
11.94
13.48
11.50
13.36
15.07
16.11
17.48
20.33
17.78
4.19
17.48
14.28
65
8.97
Gross margin%
9.35
8.96
6.93
9.48
9.05
11.27
11.95
13.77
12.90
13.80
8.92
12.90
10.38
54
21.37
Operating margin%
15.22
15.78
15.00
14.49
13.80
16.66
14.90
16.75
13.91
12.38
28.23
14.90
14.95
94
5.51
Net margin%
24.85
25.67
24.92
22.62
23.72
22.43
20.53
22.17
21.90
24.36
14.32
22.17
23.17
93
19.03
P/E ratio (avg)x
22.04
20.53
20.27
18.19
17.88
17.33
18.32
15.98
15.74
15.59
7.789
15.98
18.04
53
7.695
EV/EBITx
17.14
18.38
17.76
16.39
17.59
18.17
19.12
20.92
21.84
20.42
23.38
20.42
18.27
59
11.12
FCF yield (avg)%
10.71
9.85
12.34
10.59
12.88
14.75
14.16
13.87
14.82
14.01
20.81
14.16
13.37
26
3.99
FCF margin%
11.70
9.41
10.02
12.36
11.51
12.72
11.17
12.98
10.29
7.38
28.82
11.17
11.34
13
1.469
FCF / Net incomex
0.157
0.140
0.128
0.110
0.094
0.083
0.079
0.069
0.067
0.059
0.755
0.069
0.088
19
21.38
ROIC%
16.36
15.38
16.95
18.01
17.60
18.25
16.32
18.06
20.23
19.36
24.28
18.25
17.80
58
20.55
Return on equity%
7.82
7.12
6.84
9.56
11.02
9.28
9.83
8.97
6.75
7.32
5.13
8.97
8.40
49
25.61
Return on assets%
24.35
23.94
23.92
23.85
25.25
27.01
28.20
28.56
27.75
26.26
13.88
27.75
25.76
71
1.50
EPS¥
2.25
2.18
2.21
2.07
2.28
2.09
2.10
2.23
2.00
2.06
1.57
(1.93%)
0.32%
—
14.04
EPS growth%
32.90
32.06
33.08
34.91
33.17
34.57
35.06
33.32
34.48
32.66
7.32
34.48
33.24
64
0.93
Bookvalue per sh¥
0.58
0.52
0.50
0.54
0.48
0.46
0.46
0.41
0.37
0.33
2.15
(7.04%)
(6.21%)
—
0.33
FCF per share¥
0.76
0.66
0.60
0.54
0.54
0.55
0.53
0.52
0.46
0.44
1.36
(4.04%)
(6.02%)
—
1.82
Dividend per sh¥
0.66
0.66
0.60
0.61
0.58
0.62
0.59
0.52
0.58
0.63
0.76
1.79%
(1.42%)
—
25.27
Div yield (avg)%
13.23
11.14
10.92
8.68
7.20
9.04
10.02
12.62
12.92
15.33
3.81
12.62
11.03
48
11.33
Payout ratio%
24.02
22.81
25.45
26.29
26.56
29.49
29.28
29.90
27.79
25.66
21.90
29.28
26.42
55
195.1
Shares (diluted)M
307.1
350.2
415.7
472.6
518.1
511.2
505.1
503.1
599.1
652.2
196.8
4.71%
8.74%
70
7.47
Buyback yield%
20.52
19.15
16.97
16.76
14.22
13.46
10.90
9.65
6.70
4.71
3.16
9.65
13.84
56
1.626
D/E ratiox
1.816
1.851
2.196
2.569
3.031
3.441
3.299
3.706
4.277
4.682
0.937
3.706
3.165
87
1.489
Enterprise value¥B
0.633
0.622
0.691
0.652
0.616
0.584
0.637
0.609
0.631
0.638
1.394
0.70%
0.49%
51
0.421
LT debt¥B
0.973
1.029
1.226
1.336
1.453
1.504
1.692
1.641
1.655
1.651
0.905
2.59%
7.18%
89
Revenue
¥1.351B
2.50%
1.00×
Cost of revenue
¥945.9M
2.50%
1.00×
Operating expenses
¥230.8M
1.53%
0.91×
Goodwill & intangibles
25.01%
Property and equipment
17.43%