1.308
Revenue¥B
0.855
0.918
0.984
1.073
1.167
1.283
1.359
1.449
1.540
1.639
1.432
7.04%
7.70%
86
22.62
Revenue growth%
11.47
10.37
13.02
12.70
15.13
13.48
16.01
16.50
14.81
16.40
26.93
16.01
14.15
20
28.74
Gross margin%
17.38
16.76
17.77
18.62
16.11
14.98
17.91
19.14
21.64
21.08
9.73
19.14
17.84
31
16.66
Operating margin%
30.17
29.49
28.92
31.68
29.70
30.51
31.35
28.76
28.21
28.44
14.04
28.76
29.60
95
28.98
Net margin%
15.52
14.19
13.49
16.33
17.77
16.43
18.85
20.12
17.15
15.53
8.96
17.15
16.38
21
9.136
P/E ratio (avg)x
24.80
26.15
26.80
31.49
34.52
39.50
40.27
38.76
41.50
42.43
6.266
40.27
36.64
65
11.61
EV/EBITx
5.647
5.783
5.932
5.539
6.013
5.593
5.922
5.800
6.177
5.481
11.63
5.800
5.792
30
2.90
FCF yield (avg)%
11.47
10.74
8.55
11.18
11.99
14.88
17.85
15.43
15.57
18.54
13.35
15.57
13.43
24
27.80
FCF margin%
11.95
12.56
11.95
13.68
12.32
14.25
13.91
12.83
15.19
14.25
11.52
14.25
13.26
47
1.206
FCF / Net incomex
1.726
1.871
1.788
1.617
1.622
1.612
1.606
1.754
1.806
2.028
0.105
1.754
1.740
31
6.68
ROIC%
11.69
14.64
15.08
14.40
15.53
15.64
12.92
10.39
9.93
7.45
16.11
10.39
13.66
63
25.94
Return on equity%
25.69
27.48
26.20
26.77
28.51
30.43
31.52
31.44
30.07
31.80
7.41
31.44
29.29
10
23.77
Return on assets%
8.23
9.03
6.69
5.45
3.01
5.71
5.40
2.67
0.44
0.40
15.33
2.67
5.43
65
0.97
EPS¥
0.62
0.65
0.73
0.76
0.83
0.82
0.96
1.14
1.27
1.45
1.02
11.79%
9.27%
—
20.03
EPS growth%
20.87
18.04
19.00
21.92
23.18
25.44
23.99
25.65
28.00
28.07
8.78
25.65
23.59
59
0.69
Bookvalue per sh¥
2.27
2.16
2.48
2.74
3.09
3.23
3.75
4.16
4.16
4.76
1.10
9.01%
7.56%
—
0.85
FCF per share¥
1.30
1.48
1.63
1.71
1.87
2.04
2.33
2.80
2.98
3.51
1.69
13.49%
12.25%
—
1.83
Dividend per sh¥
0.90
0.82
0.87
0.82
0.78
0.84
0.89
0.92
0.80
0.81
1.57
0.81%
(0.11%)
—
3.21
Div yield (avg)%
7.64
10.47
7.75
10.04
11.47
10.03
10.07
12.02
13.51
10.56
22.81
10.56
10.27
6
26.02
Payout ratio%
18.74
16.49
13.55
16.40
14.91
16.48
17.33
17.49
15.78
13.37
15.22
16.48
16.44
25
500.4
Shares (diluted)M
540.3
585.3
621.3
615.9
662.3
677.2
682.5
642.6
711.4
761.6
493.3
2.83%
2.74%
45
5.64
Buyback yield%
22.91
24.26
24.80
26.49
24.25
23.59
24.21
24.85
22.24
21.83
19.55
23.59
24.23
77
1.714
D/E ratiox
1.908
2.185
2.251
2.535
2.665
2.637
3.050
2.958
3.475
3.581
0.910
3.050
2.651
25
0.076
Enterprise value¥B
1.072
1.015
1.161
1.101
1.084
1.019
1.146
1.258
1.285
1.269
0.197
3.21%
2.91%
72
436.5
LT debt¥M
793.5
717.0
711.4
668.6
618.3
683.6
653.8
617.1
547.8
616.9
834.5
(0.04%)
(2.75%)
60
Revenue
¥1.639B
7.70%
1.00×
Cost of revenue
¥1.147B
7.70%
1.00×
Operating expenses
¥290.9M
7.20%
0.95×
Property and equipment
20.08%