0.515
Revenue¥B
1.150
1.204
1.253
1.342
1.428
1.524
1.604
1.668
1.742
1.813
0.552
4.89%
5.08%
83
21.91
Revenue growth%
25.08
23.84
25.60
25.54
24.26
22.82
21.98
19.10
21.59
19.65
4.10
21.59
23.33
21
16.26
Gross margin%
5.68
4.48
6.03
8.51
7.85
6.23
4.84
2.07
2.88
4.17
14.57
4.17
5.26
8
18.49
Operating margin%
13.27
12.33
11.56
12.62
12.01
12.77
13.33
13.37
13.82
14.35
27.70
13.37
13.02
43
13.56
Net margin%
8.54
5.68
7.42
6.10
6.26
9.01
9.86
6.95
9.25
11.26
18.14
9.25
7.98
39
36.15
P/E ratio (avg)x
44.37
46.61
50.86
54.32
51.03
47.24
53.20
57.17
65.63
72.56
17.98
57.17
52.12
52
14.17
EV/EBITx
25.17
26.24
29.03
33.71
36.43
35.39
40.26
43.56
43.94
51.95
9.471
43.56
35.91
31
14.85
FCF yield (avg)%
23.83
22.91
25.81
25.85
24.02
24.10
22.22
22.91
25.85
24.75
7.72
24.10
24.06
29
10.34
FCF margin%
26.86
29.75
30.18
29.17
30.64
28.58
31.31
33.05
31.34
29.81
21.92
31.31
29.99
60
1.333
FCF / Net incomex
0.481
0.420
0.365
0.385
0.352
0.311
0.283
0.287
0.314
0.315
0.212
0.311
0.334
42
12.85
ROIC%
14.98
12.02
9.78
7.36
7.67
5.21
4.07
3.46
5.04
7.48
24.20
5.04
7.42
83
3.59
Return on equity%
23.90
22.49
25.17
24.47
26.96
29.36
30.44
29.28
27.25
29.12
21.81
29.28
27.10
10
2.72
Return on assets%
10.33
9.18
7.12
6.14
5.42
3.59
5.19
7.53
7.96
10.91
12.54
7.53
7.32
61
0.57
EPS¥
0.36
0.38
0.41
0.41
0.42
0.46
0.43
0.41
0.46
0.45
0.61
1.71%
2.93%
—
10.00
EPS growth%
0.56
0.57
0.64
0.40
0.40
1.70
0.40
0.77
3.53
5.16
18.33
1.70
0.61
37
0.19
Bookvalue per sh¥
0.64
0.70
0.81
0.86
0.94
1.04
1.04
1.19
1.22
1.34
0.82
7.48%
9.16%
—
0.51
FCF per share¥
0.19
0.20
0.20
0.18
0.18
0.16
0.17
0.17
0.16
0.14
0.19
(3.77%)
(3.22%)
—
0.24
Dividend per sh¥
0.11
0.12
0.11
0.10
0.09
0.08
0.08
0.07
0.08
0.07
0.22
(5.47%)
(6.12%)
—
23.46
Div yield (avg)%
7.47
10.20
12.11
14.11
11.22
10.67
9.27
10.49
8.95
10.32
17.29
10.32
10.40
51
25.94
Payout ratio%
2.53
4.59
5.07
2.12
3.37
1.90
3.55
4.16
3.28
0.59
2.96
3.28
3.33
40
838.7
Shares (diluted)M
881.0
922.3
791.5
810.0
760.6
777.9
776.0
658.3
676.0
683.6
853.0
(2.11%)
(2.17%)
79
8.09
Buyback yield%
17.04
19.98
17.02
19.78
22.21
20.42
21.62
22.30
20.55
21.23
13.67
21.23
20.48
56
1.229
D/E ratiox
0.345
0.305
0.323
0.296
0.310
0.306
0.308
0.305
0.270
0.272
0.982
0.305
0.306
49
259.6
Enterprise value¥M
790.4
881.0
935.9
826.5
775.0
785.6
776.2
739.0
795.0
853.8
701.5
1.96%
0.83%
65
1,215
LT debt¥M
252.9
251.9
274.9
278.6
288.2
272.2
292.1
270.9
304.8
324.7
837.7
2.41%
2.81%
88
Revenue
¥1.813B
5.08%
1.00×
Cost of revenue
¥1.031B
4.69%
0.96×
Operating expenses
¥420.4M
5.66%
1.06×
Property and equipment
20.96%