1.804
Revenue¥B
1.106
1.221
1.328
1.462
1.602
1.721
1.899
2.026
2.234
2.370
1.939
8.15%
8.72%
9
27.47
Revenue growth%
16.48
18.93
21.83
23.75
23.82
21.62
23.17
22.45
23.43
24.12
6.08
23.17
22.81
18
21.79
Gross margin%
9.30
6.62
9.25
6.79
4.24
5.04
4.41
6.90
7.34
5.51
24.15
5.51
6.70
92
28.68
Operating margin%
6.02
4.94
6.53
9.18
8.85
10.37
10.16
12.45
12.33
11.34
23.49
11.34
9.67
94
11.09
Net margin%
14.84
13.56
16.42
17.80
16.04
14.52
14.78
17.49
18.79
15.98
16.52
15.98
16.01
92
20.40
P/E ratio (avg)x
32.14
35.98
34.50
32.33
36.10
33.39
37.68
38.25
38.34
38.89
35.05
38.25
36.04
77
19.13
EV/EBITx
9.018
9.207
9.247
10.65
11.33
13.07
13.65
13.19
15.73
17.70
29.84
13.65
12.20
17
13.54
FCF yield (avg)%
7.35
6.26
6.08
7.28
5.77
5.76
6.15
8.24
10.09
8.45
8.37
8.24
6.77
34
10.92
FCF margin%
25.66
25.43
22.80
24.38
26.58
27.21
27.59
25.04
23.51
23.36
3.61
25.04
25.24
20
1.054
FCF / Net incomex
1.636
1.533
1.593
1.722
1.616
1.606
1.478
1.573
1.555
1.501
0.718
1.555
1.583
20
25.26
ROIC%
5.45
5.00
2.32
2.19
3.44
1.43
0.40
0.99
3.61
3.47
21.38
1.43
2.88
92
17.47
Return on equity%
11.04
8.31
5.73
6.91
6.29
8.97
6.78
7.83
10.64
12.72
25.18
8.97
8.07
77
18.34
Return on assets%
30.15
28.06
26.64
26.52
25.28
24.61
26.07
23.16
22.95
24.98
25.65
24.61
25.68
74
0.68
EPS¥
0.69
0.74
0.81
0.87
0.88
0.95
1.01
1.09
1.15
0.99
0.75
2.41%
3.79%
—
9.41
EPS growth%
25.79
24.75
23.55
21.20
22.45
21.83
19.64
21.23
22.76
21.73
27.48
21.73
22.14
48
0.67
Bookvalue per sh¥
0.26
0.23
0.20
0.19
0.21
0.18
0.18
0.19
0.21
0.22
0.58
1.34%
(2.09%)
—
0.88
FCF per share¥
0.56
0.60
0.67
0.68
0.69
0.71
0.74
0.76
0.77
0.91
0.68
5.57%
6.21%
—
0.41
Dividend per sh¥
0.52
0.57
0.55
0.55
0.63
0.68
0.76
0.72
0.71
0.70
0.68
2.08%
3.22%
—
2.65
Div yield (avg)%
14.94
12.76
13.92
15.87
16.09
14.35
12.79
10.71
8.91
7.97
3.23
10.71
13.36
9
13.45
Payout ratio%
0.58
0.40
2.02
4.55
3.38
4.20
5.75
2.97
4.64
3.37
29.71
4.20
3.38
10
1.073
Shares (diluted)B
1.505
1.779
1.921
1.877
2.013
2.380
2.419
2.481
2.673
2.735
1.128
6.32%
5.68%
69
5.75
Buyback yield%
23.12
24.92
23.05
25.03
25.29
22.56
24.86
23.99
22.92
25.42
14.54
23.99
24.42
11
1.534
D/E ratiox
0.459
0.498
0.469
0.442
0.399
0.383
0.367
0.327
0.304
0.287
0.162
0.327
0.391
22
1.270
Enterprise value¥B
0.758
0.796
0.813
0.757
0.837
0.824
0.842
0.902
0.956
1.044
2.067
4.51%
4.25%
62
1.419
LT debt¥B
1.594
1.746
1.704
1.937
2.177
2.259
2.320
2.403
2.618
2.746
0.550
4.75%
6.42%
38
Revenue
¥2.370B
8.72%
1.00×
Cost of revenue
¥1.162B
8.78%
1.01×
Operating expenses
¥599.3M
9.17%
1.04×
Property and equipment
15.99%