1.155
Revenue¥B
1.072
1.126
1.175
1.223
1.258
1.336
1.427
1.466
1.543
1.588
1.220
4.76%
4.58%
6
12.61
Revenue growth%
21.68
20.74
21.00
20.27
20.16
17.82
20.38
18.24
19.66
19.71
11.83
19.66
20.22
21
13.34
Gross margin%
0.42
0.40
0.40
2.93
1.67
0.40
0.40
0.40
1.23
0.40
21.90
0.40
0.40
93
29.09
Operating margin%
26.96
24.98
23.16
20.41
22.43
25.04
23.95
23.23
25.33
27.57
4.18
25.04
24.46
62
23.76
Net margin%
1.02
2.28
0.89
0.40
1.81
2.34
2.56
3.05
2.76
0.77
15.30
2.56
2.05
70
36.45
P/E ratio (avg)x
14.44
13.04
11.57
12.52
11.73
11.81
10.49
9.611
10.60
10.94
20.80
10.60
11.65
18
20.98
EV/EBITx
19.40
18.43
17.04
17.98
18.45
17.69
16.77
17.21
17.53
19.16
23.85
17.53
17.84
75
9.66
FCF yield (avg)%
19.01
17.25
17.57
16.26
17.68
15.44
17.66
19.24
19.85
18.00
4.23
18.00
17.67
88
9.84
FCF margin%
11.85
13.46
13.91
11.24
13.67
11.78
13.79
13.20
14.81
16.37
12.24
13.79
13.56
51
0.195
FCF / Net incomex
0.704
0.708
0.722
0.743
0.649
0.613
0.638
0.641
0.706
0.658
1.527
0.641
0.681
50
21.59
ROIC%
6.21
8.65
7.20
7.24
6.98
6.12
5.01
2.99
0.91
0.40
13.60
2.99
6.16
66
14.05
Return on equity%
24.50
22.85
22.20
24.64
25.39
26.70
29.39
31.83
32.36
32.73
10.58
31.83
26.04
86
24.60
Return on assets%
17.81
20.25
22.88
22.86
23.22
23.54
21.00
20.60
21.38
22.63
18.36
21.38
22.00
27
1.54
EPS¥
1.17
1.31
1.40
1.59
1.62
1.88
2.17
2.40
2.29
2.30
1.64
7.23%
7.25%
—
19.65
EPS growth%
1.48
0.40
0.40
3.37
2.64
0.40
0.40
0.40
0.40
2.59
5.32
0.40
0.40
58
0.24
Bookvalue per sh¥
0.94
0.94
0.89
0.92
0.90
1.04
1.05
1.14
1.12
1.06
0.56
3.34%
1.19%
—
0.81
FCF per share¥
0.42
0.44
0.42
0.43
0.48
0.51
0.48
0.50
0.45
0.46
0.82
(0.51%)
(0.19%)
—
1.57
Dividend per sh¥
0.85
0.83
0.78
0.68
0.66
0.59
0.59
0.56
0.53
0.51
0.29
(4.92%)
(4.37%)
—
25.24
Div yield (avg)%
7.79
6.77
3.79
4.56
7.39
6.48
7.14
5.69
4.94
4.81
9.79
5.69
6.08
64
15.25
Payout ratio%
9.38
9.15
9.22
7.35
5.49
7.03
9.16
11.72
14.37
11.69
18.34
11.69
9.19
74
419.1
Shares (diluted)M
521.4
592.1
636.1
706.4
797.5
767.9
875.7
851.1
813.1
931.6
412.3
3.16%
6.91%
87
13.77
Buyback yield%
22.41
24.72
27.40
29.04
29.84
28.48
31.03
28.13
25.98
24.89
23.55
28.13
27.77
8
1.697
D/E ratiox
1.433
1.364
1.506
1.532
1.678
1.656
1.690
1.708
1.820
1.881
0.724
1.708
1.667
64
0.364
Enterprise value¥B
1.210
1.449
1.704
1.800
2.145
2.517
2.776
3.261
3.696
3.613
1.180
10.99%
11.82%
17
0.540
LT debt¥B
0.992
1.129
1.202
1.133
1.086
1.126
1.107
1.065
0.965
1.068
0.476
(0.33%)
0.68%
86
Revenue
¥1.588B
4.58%
1.00×
Cost of revenue
¥876.6M
4.48%
0.99×
Operating expenses
¥395.4M
4.53%
1.00×
Goodwill & intangibles
19.88%
Property and equipment
18.70%