0.663
Revenue¥B
1.225
1.275
1.304
1.372
1.387
1.398
1.407
1.446
1.511
1.569
0.696
2.50%
2.75%
88
4.99
Revenue growth%
8.53
6.82
6.47
7.12
7.38
7.85
9.63
11.38
13.18
10.71
22.27
10.71
8.19
8
28.52
Gross margin%
20.34
19.44
20.41
23.37
25.66
24.44
22.73
20.69
20.56
17.81
2.66
20.69
20.63
86
24.21
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
14.13
0.40
0.40
56
28.69
Net margin%
23.37
22.54
20.42
22.38
24.19
21.75
19.10
18.79
19.41
22.26
9.83
19.41
22.01
75
24.09
P/E ratio (avg)x
31.31
29.18
29.83
28.86
27.65
28.30
29.98
31.14
30.02
28.86
25.47
29.98
29.51
19
30.60
EV/EBITx
19.01
16.29
15.52
15.08
13.47
12.13
11.06
9.960
10.34
11.03
30.88
11.03
12.80
19
8.78
FCF yield (avg)%
19.11
21.07
22.87
23.77
20.78
20.46
20.11
22.96
19.97
18.90
22.40
20.11
20.62
15
9.48
FCF margin%
8.47
10.46
9.80
7.03
5.62
3.33
4.56
6.57
5.07
6.54
13.01
5.07
6.56
60
0.630
FCF / Net incomex
1.765
1.885
2.233
2.353
2.716
2.785
3.044
3.340
3.725
4.338
0.681
3.340
2.751
25
29.90
ROIC%
19.18
20.10
19.83
21.19
23.62
25.52
25.01
23.83
21.68
20.34
7.56
23.83
21.44
66
14.68
Return on equity%
19.46
22.46
24.94
27.02
26.73
27.73
28.53
28.61
28.24
29.71
19.72
28.53
27.38
47
24.15
Return on assets%
11.38
10.26
12.53
15.20
12.35
14.29
17.03
16.84
15.31
12.66
15.40
15.31
13.48
25
1.68
EPS¥
2.63
2.53
2.44
2.19
2.17
2.28
2.06
2.02
1.84
1.71
1.76
(4.66%)
(5.68%)
—
22.78
EPS growth%
30.17
32.14
33.86
32.20
33.99
35.71
36.08
38.52
36.85
39.33
14.22
36.85
34.85
74
1.83
Bookvalue per sh¥
1.03
1.06
1.20
1.28
1.38
1.57
1.61
1.66
1.54
1.40
1.12
0.40%
4.32%
—
3.35
FCF per share¥
1.45
1.29
1.18
1.18
1.16
1.19
1.14
1.20
1.29
1.18
2.83
0.35%
(3.12%)
—
0.52
Dividend per sh¥
0.72
0.75
0.68
0.59
0.61
0.54
0.57
0.56
0.57
0.57
1.77
(1.15%)
(2.75%)
—
27.80
Div yield (avg)%
0.98
2.92
3.59
5.58
6.05
3.81
3.11
5.86
8.76
9.50
27.08
5.86
4.70
34
12.61
Payout ratio%
2.81
3.58
2.32
0.40
0.40
0.40
2.63
4.97
2.33
1.61
9.29
2.33
2.33
54
197.5
Shares (diluted)M
216.3
199.7
213.8
215.0
197.8
179.1
172.1
148.1
139.6
147.8
200.4
(5.66%)
(4.04%)
38
10.32
Buyback yield%
28.05
25.80
26.00
25.71
22.74
21.96
24.78
25.40
25.25
22.57
6.49
24.78
25.32
66
0.872
D/E ratiox
1.171
1.008
1.011
0.973
0.825
0.806
0.701
0.751
0.759
0.809
1.458
0.759
0.817
29
0.943
Enterprise value¥B
0.258
0.263
0.281
0.285
0.284
0.267
0.275
0.280
0.297
0.312
1.108
1.90%
2.53%
53
0.735
LT debt¥B
0.635
0.715
0.753
0.724
0.752
0.778
0.841
0.790
0.910
0.901
1.251
3.69%
3.06%
65
Revenue
¥1.569B
2.75%
1.00×
Cost of revenue
¥1.098B
2.87%
1.01×
Operating expenses
¥215.4M
2.94%
1.02×
Property and equipment
19.21%