0.793
Revenue¥B
0.740
0.775
0.810
0.854
0.885
0.939
0.967
1.015
1.036
1.073
0.887
3.93%
4.19%
42
24.01
Revenue growth%
36.05
34.19
34.62
36.07
36.04
37.73
39.16
40.05
39.39
38.87
12.27
39.16
36.90
32
11.55
Gross margin%
17.34
18.56
18.21
16.26
19.08
17.51
17.86
19.79
18.70
19.54
29.10
18.70
18.39
31
6.26
Operating margin%
28.05
25.36
23.28
21.86
24.04
24.05
21.34
22.54
25.20
25.53
16.55
24.05
24.04
83
13.67
Net margin%
24.68
24.09
21.99
20.98
21.52
24.28
22.68
25.41
27.80
24.99
14.32
24.99
24.18
53
35.55
P/E ratio (avg)x
34.72
36.12
36.53
37.39
38.56
37.37
40.70
41.18
38.60
40.45
20.82
40.45
37.97
83
34.75
EV/EBITx
39.43
38.95
42.51
49.89
48.53
53.15
59.29
57.21
66.17
74.81
22.05
59.29
51.52
40
22.12
FCF yield (avg)%
13.35
15.89
13.31
11.69
9.23
9.43
8.50
11.19
13.77
12.21
23.26
11.19
11.95
23
29.13
FCF margin%
11.43
9.02
6.14
8.49
10.47
9.48
7.10
7.66
6.02
4.40
27.13
7.10
8.07
36
0.875
FCF / Net incomex
1.321
1.335
1.484
1.648
1.790
1.817
1.858
1.837
1.765
1.906
0.173
1.837
1.777
47
17.36
ROIC%
33.14
33.75
36.40
35.97
35.03
37.80
36.22
36.13
34.92
34.11
15.48
36.13
35.50
70
12.97
Return on equity%
2.44
0.40
1.38
0.40
0.40
0.40
0.41
0.40
2.75
4.61
24.57
0.41
0.40
56
16.08
Return on assets%
0.40
0.69
0.85
0.47
0.40
2.88
1.57
0.40
1.38
2.93
20.37
1.57
0.77
65
1.02
EPS¥
1.04
0.99
0.89
0.77
0.65
0.67
0.61
0.55
0.48
0.43
1.09
(8.18%)
(8.48%)
—
23.88
EPS growth%
0.40
3.00
3.27
1.53
0.40
0.40
2.08
3.57
5.63
6.81
13.23
3.57
2.54
77
0.82
Bookvalue per sh¥
1.75
1.94
2.25
2.31
2.66
3.12
3.27
3.93
4.11
4.54
2.51
11.30%
11.14%
—
1.47
FCF per share¥
2.02
2.16
2.41
2.59
2.98
3.13
3.76
3.73
4.05
4.64
1.15
9.30%
8.58%
—
2.25
Dividend per sh¥
2.69
2.55
2.46
2.64
2.33
2.21
2.14
1.90
1.84
1.81
2.42
(4.92%)
(2.97%)
—
25.38
Div yield (avg)%
9.10
10.98
13.14
13.79
15.99
15.17
13.95
12.31
12.68
10.76
21.10
12.68
12.91
75
3.29
Payout ratio%
18.91
21.57
24.45
26.71
26.93
29.36
31.02
28.08
28.07
27.59
4.41
28.08
27.26
15
370.2
Shares (diluted)M
366.1
332.1
349.5
327.4
340.7
351.0
373.3
363.8
383.0
400.6
364.7
3.29%
(0.45%)
74
12.38
Buyback yield%
22.36
21.60
24.43
22.95
24.47
24.30
26.30
23.48
21.26
23.55
23.28
23.55
23.51
27
0.394
D/E ratiox
0.556
0.546
0.604
0.621
0.568
0.553
0.574
0.644
0.640
0.673
1.462
0.640
0.589
14
0.635
Enterprise value¥B
0.799
0.867
0.919
1.071
1.115
1.224
1.234
1.432
1.551
1.512
0.472
6.27%
7.18%
28
0.767
LT debt¥B
1.003
1.188
1.340
1.301
1.399
1.538
1.529
1.831
2.169
2.478
0.186
12.12%
9.54%
61
Revenue
¥1.073B
4.19%
1.00×
Cost of revenue
¥577.4M
4.51%
1.03×
Operating expenses
¥261.4M
4.20%
1.00×
Property and equipment
17.25%