0.903
Revenue¥B
0.946
0.968
1.000
1.056
1.104
1.149
1.214
1.234
1.272
1.318
0.988
3.60%
3.66%
75
6.87
Revenue growth%
31.68
34.26
35.46
36.28
36.88
39.40
37.69
38.89
39.71
38.56
26.25
38.89
37.28
25
11.14
Gross margin%
19.21
19.04
17.90
18.14
19.34
20.63
22.42
22.41
21.19
19.32
3.81
21.19
19.33
81
28.57
Operating margin%
10.36
8.48
7.08
8.72
7.52
7.47
9.17
8.18
10.41
11.13
27.62
9.17
8.60
59
11.85
Net margin%
14.27
14.12
17.07
15.84
14.42
13.03
14.14
16.80
18.29
20.33
4.31
16.80
15.13
54
18.78
P/E ratio (avg)x
47.57
56.32
63.14
66.37
69.62
83.88
92.75
101.2
98.52
110.7
6.221
98.52
76.75
77
25.71
EV/EBITx
14.70
15.20
16.41
17.66
17.58
17.87
18.63
18.77
20.83
19.55
14.61
18.77
17.76
84
28.50
FCF yield (avg)%
6.70
7.43
5.13
3.55
1.47
2.49
5.40
2.45
0.40
0.40
16.43
2.45
3.02
11
28.12
FCF margin%
26.76
28.97
27.65
27.05
26.26
28.24
27.06
27.43
28.90
26.13
27.24
27.43
27.24
73
0.728
FCF / Net incomex
2.791
2.990
2.957
3.220
3.785
4.388
4.147
4.708
4.496
4.627
1.142
4.496
3.966
78
3.28
ROIC%
15.68
17.20
15.66
14.66
17.39
16.35
16.50
18.13
15.68
16.14
26.36
16.35
16.24
82
12.94
Return on equity%
6.34
7.85
10.02
9.19
12.03
10.27
8.22
8.56
8.37
6.78
11.67
8.37
8.47
58
3.52
Return on assets%
28.70
27.24
25.33
23.46
25.57
24.72
25.91
24.37
26.21
24.84
29.05
24.84
25.45
28
1.15
EPS¥
0.51
0.56
0.53
0.57
0.62
0.57
0.57
0.54
0.61
0.70
1.26
2.26%
2.20%
—
20.75
EPS growth%
20.73
21.67
21.26
21.19
22.48
21.31
20.20
19.83
17.16
18.86
4.07
19.83
20.96
79
0.32
Bookvalue per sh¥
2.77
2.87
2.96
3.38
3.27
3.50
3.61
4.21
4.86
4.99
0.42
8.82%
7.16%
—
1.44
FCF per share¥
2.85
3.38
3.35
3.38
3.48
3.83
4.03
4.21
4.34
4.54
1.50
5.45%
6.35%
—
1.35
Dividend per sh¥
1.92
1.96
2.16
2.10
2.13
2.35
2.58
2.59
2.84
3.15
1.22
8.11%
6.53%
—
27.10
Div yield (avg)%
8.32
5.74
4.90
4.86
7.85
6.27
4.38
4.79
4.88
2.52
15.75
4.79
4.89
38
4.38
Payout ratio%
7.76
8.08
8.77
8.27
11.03
13.60
13.88
15.65
17.92
16.56
27.84
15.65
12.31
87
707.6
Shares (diluted)M
761.1
744.3
729.8
638.3
562.3
496.6
452.3
482.9
447.8
391.8
743.2
(6.97%)
(6.10%)
26
21.65
Buyback yield%
9.13
8.78
8.43
10.97
10.98
11.28
12.37
15.22
17.87
19.45
22.78
15.22
11.13
87
0.554
D/E ratiox
1.195
1.191
1.253
1.411
1.429
1.670
1.612
1.614
1.600
1.741
0.202
1.614
1.514
13
0.795
Enterprise value¥B
0.821
0.873
0.992
1.000
0.953
1.086
1.045
0.998
0.975
1.120
0.895
3.27%
4.35%
92
0.053
LT debt¥B
0.993
1.098
1.254
1.274
1.390
1.525
1.499
1.735
1.706
1.957
0.100
7.09%
6.76%
93
Revenue
¥1.318B
3.66%
1.00×
Cost of revenue
¥705.6M
3.62%
1.00×
Operating expenses
¥214.9M
3.86%
1.02×
Property and equipment
18.64%