1.837
Revenue¥B
2.147
2.236
2.352
2.471
2.539
2.709
2.887
2.968
3.109
3.237
1.997
4.98%
4.68%
74
21.56
Revenue growth%
24.19
24.14
24.06
26.47
24.41
22.82
21.58
22.84
21.23
18.23
26.71
21.58
23.45
47
7.46
Gross margin%
12.11
9.25
9.01
10.99
13.92
13.38
11.00
13.08
15.33
16.18
4.38
13.38
12.59
32
2.50
Operating margin%
5.52
5.88
3.86
5.65
4.20
6.15
8.62
7.01
6.19
6.41
2.86
6.41
6.02
15
9.82
Net margin%
25.66
24.08
22.34
22.12
23.72
26.35
24.53
26.15
26.57
24.49
27.72
26.15
24.51
70
18.93
P/E ratio (avg)x
13.58
14.99
15.43
16.58
16.43
15.38
13.86
12.44
12.85
11.14
13.33
12.85
14.42
54
33.74
EV/EBITx
9.508
9.124
8.560
7.896
8.817
8.273
8.250
8.885
8.986
8.235
13.61
8.273
8.689
68
12.98
FCF yield (avg)%
21.57
23.03
23.08
22.29
24.72
21.85
24.01
23.61
26.51
23.82
10.71
23.82
23.35
18
13.44
FCF margin%
0.40
1.55
3.79
1.68
0.40
2.02
3.80
2.79
5.06
7.84
29.35
3.80
2.41
31
1.538
FCF / Net incomex
1.719
1.679
1.819
1.786
1.686
1.748
1.748
1.721
1.636
1.811
0.407
1.748
1.734
78
15.84
ROIC%
21.55
23.05
25.15
22.89
20.72
19.33
21.26
21.43
19.11
21.81
18.59
21.26
21.49
87
27.93
Return on equity%
30.40
29.48
27.46
29.28
30.22
32.76
31.16
32.82
33.48
35.29
25.69
32.82
30.78
58
12.68
Return on assets%
13.70
12.64
12.09
13.37
10.94
9.69
9.63
9.85
9.97
10.94
12.24
9.85
10.94
41
0.65
EPS¥
0.97
0.89
1.03
1.09
1.01
0.97
1.10
1.21
1.12
1.19
0.68
3.42%
3.24%
—
4.29
EPS growth%
21.23
20.78
21.57
21.01
21.72
23.37
22.47
20.74
22.21
19.28
16.21
22.21
21.40
30
0.68
Bookvalue per sh¥
0.73
0.65
0.69
0.69
0.69
0.67
0.74
0.73
0.81
0.73
2.19
0.93%
(0.93%)
—
0.48
FCF per share¥
1.62
1.57
1.76
1.85
2.13
2.22
2.50
2.84
3.09
2.98
1.91
6.92%
5.65%
—
0.71
Dividend per sh¥
0.55
0.55
0.61
0.56
0.57
0.59
0.63
0.63
0.69
0.75
1.75
5.85%
3.70%
—
27.61
Div yield (avg)%
8.52
8.03
6.18
4.59
2.21
1.78
0.50
0.40
1.60
0.40
12.94
0.50
2.00
48
23.10
Payout ratio%
21.57
24.47
26.09
29.07
29.94
30.70
29.82
31.64
32.73
34.22
27.69
31.64
29.88
76
457.3
Shares (diluted)M
327.7
295.3
281.2
311.2
314.9
300.8
268.8
273.7
267.0
247.4
472.1
(4.71%)
(4.14%)
58
22.32
Buyback yield%
23.55
20.99
21.54
20.32
23.03
22.94
21.48
20.50
23.22
22.13
24.88
22.13
21.83
44
1.229
D/E ratiox
0.662
0.708
0.748
0.769
0.749
0.759
0.775
0.781
0.847
1.003
1.562
0.781
0.764
8
2.191
Enterprise value¥B
1.591
1.470
1.320
1.247
1.135
1.151
1.067
1.014
0.984
0.989
1.837
(2.72%)
(4.29%)
42
2.235
LT debt¥B
0.988
0.989
1.191
1.331
1.590
1.663
1.981
2.308
2.275
2.373
1.270
8.34%
9.49%
48
Revenue
¥3.237B
4.68%
1.00×
Cost of revenue
¥1.832B
4.45%
0.98×
Operating expenses
¥784.6M
5.10%
1.04×
Property and equipment
14.65%