0.464
Revenue¥B
1.488
1.510
1.554
1.571
1.620
1.614
1.629
1.617
1.653
1.659
0.479
0.48%
1.35%
91
26.84
Revenue growth%
14.78
15.92
14.01
12.15
13.94
12.63
12.94
13.15
13.88
16.71
25.74
13.15
13.91
48
19.85
Gross margin%
7.41
4.53
7.13
4.74
3.94
4.67
1.88
0.40
1.17
0.40
14.79
1.17
4.23
57
12.72
Operating margin%
0.91
1.41
1.12
0.40
2.05
0.77
0.40
2.80
0.40
0.44
18.12
0.44
0.84
11
21.00
Net margin%
18.61
20.22
21.72
23.47
22.60
21.80
18.91
18.15
18.53
20.60
2.40
18.91
20.41
61
30.71
P/E ratio (avg)x
22.16
23.38
26.01
27.53
27.91
29.34
27.76
26.35
26.51
26.86
37.55
26.86
26.68
26
6.135
EV/EBITx
23.44
28.00
28.85
28.84
29.49
33.69
32.28
34.66
37.47
37.52
34.16
34.66
30.89
44
13.84
FCF yield (avg)%
26.10
28.76
30.60
31.56
28.89
29.04
31.82
33.54
32.52
30.53
22.60
31.82
30.56
91
9.01
FCF margin%
29.38
28.00
29.21
30.88
30.46
32.74
32.51
35.11
33.35
33.74
10.95
33.35
31.69
92
1.201
FCF / Net incomex
0.669
0.671
0.656
0.625
0.611
0.610
0.532
0.542
0.551
0.558
1.067
0.551
0.611
48
20.84
ROIC%
20.99
21.07
18.52
16.00
18.74
17.11
18.34
19.41
18.05
19.16
23.06
18.34
18.63
50
8.66
Return on equity%
29.92
28.19
27.33
24.75
26.02
24.80
23.02
23.14
20.22
19.63
11.76
23.02
24.77
58
7.83
Return on assets%
5.28
2.39
4.13
2.93
2.53
3.97
3.54
5.54
4.63
3.19
4.82
3.97
3.76
59
3.19
EPS¥
3.88
4.21
5.00
5.10
5.02
5.27
5.67
6.27
6.34
7.24
3.35
7.59%
6.69%
—
6.38
EPS growth%
14.67
12.87
10.19
7.33
9.10
9.58
11.87
12.90
10.46
8.45
14.43
10.46
10.32
41
1.44
Bookvalue per sh¥
3.14
3.23
3.34
3.66
3.69
4.17
3.91
4.25
4.70
4.75
0.94
5.18%
4.14%
—
3.08
FCF per share¥
3.00
3.52
4.17
4.92
5.19
5.18
5.54
6.49
6.25
7.07
0.52
6.37%
9.57%
—
3.10
Dividend per sh¥
2.15
2.14
2.23
1.97
2.13
2.21
2.07
1.93
2.04
2.01
0.77
(1.23%)
(1.47%)
—
5.84
Div yield (avg)%
4.34
2.91
3.86
1.81
1.75
0.41
1.10
0.40
0.40
0.40
20.82
0.40
1.43
81
25.21
Payout ratio%
20.94
19.83
20.78
18.97
21.29
21.85
24.04
22.64
24.03
23.74
28.50
23.74
21.57
17
177.3
Shares (diluted)M
159.7
153.5
145.3
132.5
143.8
154.8
142.0
129.6
116.6
107.7
179.5
(5.62%)
(4.10%)
40
6.81
Buyback yield%
18.92
16.26
13.71
13.16
11.22
10.17
9.04
10.46
9.10
6.81
29.44
9.10
10.84
29
1.613
D/E ratiox
1.287
1.182
1.207
1.329
1.364
1.547
1.468
1.664
1.512
1.506
1.693
1.512
1.416
76
1,006
Enterprise value¥M
821.6
762.0
701.7
656.0
598.9
635.6
565.1
540.5
553.3
511.4
851.6
(3.11%)
(5.70%)
23
326.0
LT debt¥M
481.8
469.8
458.9
466.9
493.8
472.5
532.1
517.6
533.6
592.9
110.2
3.73%
3.64%
49
Revenue
¥1.659B
1.35%
1.00×
Cost of revenue
¥957.0M
1.45%
1.01×
Operating expenses
¥381.7M
1.02%
0.97×
Property and equipment
17.73%
Goodwill & intangibles
13.32%