0.333
Revenue¥B
1.810
1.822
1.808
1.787
1.824
1.871
1.855
1.885
1.877
1.852
0.350
0.31%
0.22%
46
9.26
Revenue growth%
15.21
12.76
11.79
14.71
14.92
14.46
16.76
18.65
21.27
21.06
8.48
18.65
15.06
70
12.53
Gross margin%
12.25
14.35
12.84
14.29
12.32
10.88
13.72
12.62
13.26
15.00
10.91
13.26
13.05
44
25.67
Operating margin%
5.50
6.39
7.75
6.38
5.11
6.15
8.92
11.65
9.85
11.74
4.11
9.85
7.07
44
26.91
Net margin%
31.67
34.30
36.32
38.54
41.19
39.82
41.61
42.97
40.32
37.63
9.21
40.32
39.18
63
25.57
P/E ratio (avg)x
38.14
40.41
45.45
47.32
52.13
61.29
70.97
81.59
82.10
88.25
14.65
81.59
56.71
58
10.69
EV/EBITx
18.26
19.09
17.19
17.46
17.91
19.51
20.50
19.92
21.50
23.97
35.42
20.50
19.30
89
12.18
FCF yield (avg)%
16.47
16.14
16.57
17.97
19.83
20.65
22.18
24.84
25.73
28.27
26.99
24.84
20.24
46
6.60
FCF margin%
8.96
11.81
12.75
12.96
12.67
14.42
11.93
9.95
7.13
7.89
7.75
9.95
11.87
68
0.695
FCF / Net incomex
2.708
2.910
2.957
3.511
4.213
4.417
4.943
4.861
4.885
4.820
0.756
4.861
4.315
41
15.67
ROIC%
8.94
11.32
11.75
9.89
12.02
13.20
14.30
14.12
11.70
13.79
19.15
13.79
11.88
94
28.95
Return on equity%
14.57
16.92
15.19
14.31
12.41
9.48
6.61
3.75
2.09
1.98
14.31
3.75
10.95
41
5.14
Return on assets%
16.32
14.41
11.86
13.58
13.27
15.23
13.38
13.86
13.28
15.86
20.38
13.86
13.72
68
0.65
EPS¥
0.90
0.87
0.81
0.90
0.97
1.03
1.17
1.32
1.34
1.50
0.71
9.02%
5.94%
—
4.81
EPS growth%
5.71
8.08
8.30
5.62
6.76
9.51
11.64
10.00
12.11
12.99
22.97
11.64
8.90
25
0.34
Bookvalue per sh¥
1.31
1.31
1.23
1.13
1.25
1.21
1.14
1.28
1.43
1.27
0.74
0.45%
(0.44%)
—
0.29
FCF per share¥
1.15
1.02
0.92
0.86
0.86
0.80
0.74
0.67
0.70
0.65
0.21
(5.40%)
(6.10%)
—
0.26
Dividend per sh¥
0.64
0.68
0.67
0.66
0.75
0.86
0.79
0.89
0.99
1.09
0.19
7.84%
6.40%
—
7.40
Div yield (avg)%
20.37
19.35
20.33
22.22
21.94
20.44
23.12
25.63
28.39
30.28
6.95
25.63
22.08
53
17.14
Payout ratio%
27.02
28.26
26.07
23.98
25.33
27.62
24.93
24.97
25.18
23.06
26.15
24.97
25.25
15
570.0
Shares (diluted)M
575.8
622.0
567.0
601.8
620.4
568.9
533.1
563.3
636.3
680.6
559.8
1.87%
1.79%
86
18.06
Buyback yield%
26.52
26.21
25.23
26.68
26.27
27.86
25.51
24.00
24.42
23.47
25.89
24.42
25.86
59
1.280
D/E ratiox
1.982
1.844
1.908
2.128
2.211
2.389
2.315
2.645
2.632
2.554
0.961
2.554
2.263
49
1.319
Enterprise value¥B
0.437
0.395
0.418
0.443
0.439
0.451
0.440
0.394
0.421
0.449
2.476
0.43%
1.02%
60
0.741
LT debt¥B
2.532
2.605
2.214
1.958
1.942
1.917
2.023
1.884
1.686
1.545
0.218
(4.47%)
(4.23%)
58
Revenue
¥1.852B
0.22%
1.00×
Cost of revenue
¥1.003B
0.24%
1.00×
Operating expenses
¥319.0M
1.04%
1.08×
Property and equipment
15.97%