0.062
Revenue¥B
0.635
0.660
0.693
0.749
0.793
0.827
0.865
0.926
0.963
1.025
0.066
5.26%
5.38%
39
4.02
Revenue growth%
14.37
15.25
17.86
20.27
19.88
19.19
17.05
16.62
17.54
15.12
26.69
17.05
17.30
55
10.92
Gross margin%
13.21
11.95
14.32
15.58
12.95
11.99
9.07
11.14
11.45
11.98
10.27
11.45
11.99
31
28.91
Operating margin%
18.65
19.36
21.69
20.39
18.86
20.27
22.27
20.60
20.07
21.21
24.76
20.60
20.33
25
11.95
Net margin%
8.45
8.44
8.61
10.10
13.05
14.01
15.84
16.06
17.62
19.30
15.54
16.06
13.53
8
22.28
P/E ratio (avg)x
27.99
27.27
25.95
27.91
31.61
32.78
33.03
32.42
31.06
33.21
13.84
32.78
31.33
40
8.185
EV/EBITx
31.38
33.36
36.58
35.71
38.27
40.72
40.18
41.05
41.63
41.60
7.867
41.05
39.23
84
29.29
FCF yield (avg)%
13.86
13.77
15.29
14.09
14.62
17.35
17.82
15.11
13.96
14.40
6.53
15.11
14.51
37
28.35
FCF margin%
11.29
11.18
13.40
14.80
13.55
16.29
15.43
13.45
11.27
10.03
4.85
13.45
13.42
35
0.973
FCF / Net incomex
0.719
0.790
0.894
0.986
1.106
1.088
1.060
1.218
1.313
1.573
1.415
1.218
1.074
79
7.88
ROIC%
8.75
9.34
8.62
11.61
14.11
13.52
12.00
11.38
11.77
12.68
21.92
12.00
11.69
84
13.42
Return on equity%
13.26
11.48
12.11
9.70
11.58
10.42
10.25
9.66
10.72
12.89
11.66
10.42
11.10
32
2.84
Return on assets%
25.43
26.17
27.81
26.79
28.66
29.92
28.61
31.56
29.98
28.19
3.37
29.92
28.40
80
0.47
EPS¥
0.48
0.50
0.56
0.60
0.64
0.67
0.71
0.73
0.80
0.79
0.51
4.31%
6.45%
—
26.89
EPS growth%
24.85
26.83
25.77
26.84
27.02
28.91
30.70
32.49
35.43
35.43
11.95
32.49
27.96
33
0.30
Bookvalue per sh¥
0.20
0.19
0.20
0.22
0.24
0.24
0.26
0.25
0.26
0.26
0.30
0.99%
2.19%
—
0.13
FCF per share¥
0.26
0.25
0.25
0.27
0.28
0.27
0.28
0.30
0.34
0.33
0.37
2.71%
3.63%
—
0.14
Dividend per sh¥
0.16
0.15
0.15
0.15
0.13
0.13
0.15
0.14
0.14
0.13
0.40
(0.21%)
(2.07%)
—
19.28
Div yield (avg)%
4.45
5.03
4.36
3.36
3.79
4.02
3.15
3.95
1.02
3.97
11.81
3.95
3.96
78
6.35
Payout ratio%
10.91
10.11
11.93
12.93
14.49
13.41
14.24
16.27
17.90
18.04
8.25
16.27
13.82
23
966.0
Shares (diluted)M
783.1
794.3
736.3
803.9
759.1
835.6
759.6
798.6
798.8
736.3
953.7
(0.61%)
(1.12%)
68
13.68
Buyback yield%
7.26
4.76
7.37
5.11
3.23
0.70
0.40
2.21
2.63
1.79
27.08
1.79
2.93
77
0.639
D/E ratiox
0.178
0.176
0.180
0.178
0.202
0.201
0.225
0.247
0.276
0.318
1.631
0.247
0.202
39
0.219
Enterprise value¥B
0.622
0.715
0.783
0.833
0.984
0.977
0.980
1.052
1.122
1.116
0.853
2.53%
7.13%
86
323.0
LT debt¥M
280.7
287.9
287.5
269.8
289.5
316.2
304.4
277.6
257.2
251.8
323.2
(2.75%)
(0.94%)
92
Revenue
¥1.025B
5.38%
1.00×
Cost of revenue
¥524.8M
5.20%
0.98×
Operating expenses
¥255.8M
5.17%
0.98×
Property and equipment
16.15%