0.055
Revenue¥B
0.791
0.826
0.863
0.916
0.977
1.042
1.086
1.113
1.154
1.193
0.058
4.08%
4.40%
72
3.83
Revenue growth%
28.70
28.93
27.72
30.48
32.15
32.99
34.88
32.20
32.97
34.77
9.50
32.99
32.17
89
12.11
Gross margin%
1.63
0.40
0.40
2.68
4.04
2.88
1.83
2.39
2.06
3.34
21.90
2.39
2.23
58
14.52
Operating margin%
11.47
12.23
9.67
7.42
5.34
2.42
2.55
3.30
1.05
0.40
16.59
2.42
4.32
40
14.81
Net margin%
4.77
2.77
2.96
3.48
6.04
6.62
8.58
9.24
7.86
6.82
27.58
7.86
6.33
70
11.06
P/E ratio (avg)x
58.63
65.89
68.12
74.21
90.04
102.0
120.5
134.8
157.9
163.7
8.112
134.8
96.01
52
28.98
EV/EBITx
57.12
62.46
70.60
70.27
83.63
93.02
106.3
109.4
130.5
152.8
34.14
109.4
88.32
26
16.70
FCF yield (avg)%
25.98
25.65
22.72
24.90
24.12
22.62
21.91
24.65
22.38
22.29
5.22
22.38
23.42
33
16.77
FCF margin%
10.98
12.17
10.55
7.77
9.45
9.40
6.61
8.96
9.69
10.47
25.98
9.40
9.57
56
0.375
FCF / Net incomex
0.995
0.900
0.890
0.792
0.802
0.841
0.783
0.801
0.748
0.730
0.208
0.783
0.802
39
24.75
ROIC%
7.45
7.17
9.83
10.53
11.22
11.35
12.68
14.40
12.21
11.48
19.13
12.21
11.28
34
28.24
Return on equity%
12.90
14.61
17.18
14.26
13.32
12.11
11.92
9.00
9.82
10.42
15.64
10.42
12.50
34
4.51
Return on assets%
8.96
9.89
8.21
8.67
9.88
8.27
9.39
11.27
13.38
14.86
7.40
11.27
9.64
82
0.40
EPS¥
0.39
0.40
0.38
0.34
0.32
0.33
0.34
0.37
0.38
0.40
0.42
4.73%
0.66%
—
14.26
EPS growth%
30.65
32.97
32.59
35.29
34.45
35.42
34.68
32.96
35.59
36.95
27.56
35.42
34.56
94
0.48
Bookvalue per sh¥
0.43
0.40
0.41
0.38
0.41
0.44
0.47
0.49
0.45
0.51
0.50
4.53%
1.71%
—
0.13
FCF per share¥
0.45
0.49
0.51
0.48
0.47
0.52
0.48
0.52
0.60
0.63
0.21
6.23%
4.59%
—
0.12
Dividend per sh¥
0.37
0.39
0.38
0.40
0.40
0.40
0.40
0.39
0.40
0.43
0.12
1.18%
1.08%
—
9.77
Div yield (avg)%
21.59
21.02
23.32
21.53
20.51
19.81
22.27
20.78
22.17
22.03
24.35
22.03
21.56
46
2.90
Payout ratio%
22.88
23.85
24.95
26.86
27.95
29.97
28.77
31.38
28.98
29.39
28.73
29.39
28.36
9
1.266
Shares (diluted)B
1.162
1.049
1.093
0.958
0.934
0.897
0.818
0.727
0.693
0.703
1.321
(5.53%)
(5.32%)
90
15.59
Buyback yield%
21.28
22.74
22.93
21.41
20.49
21.59
21.00
20.42
19.65
18.42
5.11
20.42
21.14
12
1.497
D/E ratiox
0.623
0.650
0.735
0.845
0.883
1.021
1.164
1.238
1.365
1.424
0.395
1.238
0.952
23
0.423
Enterprise value¥B
1.140
1.368
1.366
1.354
1.317
1.393
1.363
1.327
1.446
1.569
0.799
3.56%
4.24%
55
863.0
LT debt¥M
92.63
107.2
107.3
104.5
97.80
107.1
112.1
108.9
124.6
126.7
648.6
5.31%
2.37%
45
Revenue
¥1.193B
4.40%
1.00×
Cost of revenue
¥546.3M
4.54%
1.01×
Operating expenses
¥264.8M
4.25%
0.99×
Property and equipment
15.75%