0.353
Revenue¥B
1.816
1.962
2.059
2.211
2.336
2.448
2.603
2.839
3.055
3.230
0.390
6.70%
6.84%
77
16.24
Revenue growth%
26.57
27.74
27.48
29.81
30.98
31.30
32.64
30.07
30.77
32.40
9.84
31.30
30.42
61
20.63
Gross margin%
31.24
29.00
29.60
27.34
27.50
28.27
28.35
30.88
33.25
30.30
14.21
30.30
29.30
36
4.63
Operating margin%
13.45
16.26
13.49
12.51
14.37
12.12
13.30
13.07
13.76
14.08
11.35
13.30
13.47
5
3.12
Net margin%
27.71
27.85
27.00
24.28
25.03
23.88
21.52
21.22
22.80
21.73
6.13
21.73
24.08
28
16.11
P/E ratio (avg)x
24.24
25.33
27.38
30.81
31.76
31.46
32.42
30.33
28.10
25.69
21.74
30.33
29.21
35
23.54
EV/EBITx
6.498
7.040
6.970
7.479
7.643
7.887
8.724
8.995
8.913
9.447
18.05
8.913
7.765
63
4.22
FCF yield (avg)%
6.08
6.97
7.74
8.57
7.58
8.51
10.16
11.08
10.94
10.86
3.25
10.86
8.54
31
18.88
FCF margin%
13.36
14.52
13.39
11.47
12.35
14.50
17.24
15.55
16.60
15.50
15.58
15.55
14.51
62
0.570
FCF / Net incomex
1.454
1.569
1.538
1.801
2.019
1.968
2.187
2.288
2.610
2.707
0.452
2.288
1.993
92
21.83
ROIC%
21.05
21.84
21.94
21.17
22.39
21.65
23.96
24.21
21.99
22.71
13.03
22.71
21.96
69
19.56
Return on equity%
8.16
9.75
10.10
12.05
13.38
11.87
14.65
15.46
16.89
18.56
27.70
15.46
12.72
13
2.26
Return on assets%
32.27
34.52
31.79
31.77
31.37
30.64
29.07
29.64
30.63
33.55
18.82
30.63
31.57
89
1.51
EPS¥
1.90
1.82
1.78
2.06
2.33
2.60
2.91
3.35
3.52
4.11
1.61
12.05%
9.63%
—
21.63
EPS growth%
10.73
11.28
12.61
13.26
10.37
12.11
12.52
14.55
15.80
13.87
11.07
13.87
12.56
93
1.99
Bookvalue per sh¥
0.80
0.79
0.86
0.85
0.77
0.80
0.77
0.74
0.81
0.72
0.37
(1.19%)
(1.31%)
—
0.34
FCF per share¥
1.52
1.48
1.39
1.26
1.20
1.11
0.95
0.85
0.89
0.84
1.41
(6.82%)
(6.86%)
—
0.94
Dividend per sh¥
0.70
0.61
0.62
0.56
0.61
0.52
0.53
0.49
0.47
0.51
1.43
(3.40%)
(2.35%)
—
11.60
Div yield (avg)%
15.24
13.66
11.16
11.40
10.09
8.85
11.28
12.26
13.74
11.84
28.28
11.84
11.62
59
26.33
Payout ratio%
5.87
4.49
3.36
0.46
1.76
1.67
0.40
0.40
0.40
3.23
13.49
0.40
1.72
12
0.717
Shares (diluted)B
0.876
0.971
0.899
0.974
0.974
0.889
0.903
1.014
0.982
1.104
0.730
2.53%
3.61%
34
22.75
Buyback yield%
14.86
13.16
12.82
11.57
11.51
10.52
11.60
13.05
12.61
9.66
8.39
11.60
12.11
8
0.347
D/E ratiox
0.378
0.389
0.410
0.354
0.309
0.333
0.319
0.319
0.281
0.281
0.587
0.319
0.326
81
595.3
Enterprise value¥M
465.3
449.9
442.4
445.4
458.3
516.8
582.7
639.0
663.9
636.5
524.1
6.79%
3.75%
69
0.754
LT debt¥B
1.078
0.927
0.792
0.752
0.784
0.810
0.850
0.764
0.797
0.737
1.305
(1.24%)
(4.11%)
48
Revenue
¥3.230B
6.84%
1.00×
Cost of revenue
¥2.261B
6.84%
1.00×
Operating expenses
¥407.6M
7.40%
1.05×
Property and equipment
15.60%