0.436
Revenue¥B
1.565
1.633
1.732
1.802
1.840
1.920
2.029
2.129
2.190
2.285
0.475
4.42%
4.24%
75
19.52
Revenue growth%
23.48
23.92
24.89
22.67
21.20
18.41
15.97
16.46
15.37
14.27
27.98
15.97
19.80
7
3.45
Gross margin%
19.63
16.63
13.76
14.89
14.51
14.30
16.79
18.11
15.77
18.50
4.62
16.79
16.20
69
6.88
Operating margin%
24.06
24.96
25.71
28.36
27.05
29.68
32.20
30.16
27.48
24.90
17.72
29.68
27.26
23
10.65
Net margin%
22.10
23.45
26.45
24.75
24.43
25.20
27.14
27.08
27.05
26.60
7.44
27.05
25.83
47
25.69
P/E ratio (avg)x
36.81
39.76
42.13
43.55
42.09
47.52
50.25
52.73
53.92
54.13
31.04
52.73
45.53
28
30.53
EV/EBITx
6.801
5.972
5.200
4.589
4.537
4.220
4.559
3.933
3.428
3.399
16.25
3.933
4.548
88
7.86
FCF yield (avg)%
3.07
4.34
5.04
6.37
5.95
8.52
8.18
7.57
5.04
6.27
2.61
7.57
6.11
78
11.63
FCF margin%
12.52
12.86
14.31
14.13
12.64
12.58
15.52
18.09
17.88
19.15
18.02
17.88
14.22
10
0.666
FCF / Net incomex
1.114
1.104
1.058
1.185
1.379
1.320
1.523
1.598
1.808
1.753
1.352
1.598
1.350
13
24.98
ROIC%
14.55
11.84
13.58
11.14
10.74
10.79
12.90
10.11
11.40
14.34
13.87
11.40
11.62
58
4.16
Return on equity%
20.10
18.37
18.51
17.02
18.78
19.88
22.10
21.74
20.14
22.97
6.91
21.74
19.99
54
6.87
Return on assets%
14.93
13.92
13.34
14.78
12.07
12.23
12.43
15.02
15.57
14.57
20.85
14.57
14.25
20
0.88
EPS¥
0.43
0.44
0.40
0.42
0.40
0.44
0.44
0.47
0.43
0.47
0.95
3.53%
0.27%
—
24.81
EPS growth%
26.59
25.94
23.74
24.51
27.39
24.96
25.96
23.65
22.25
22.64
9.19
23.65
24.74
5
0.37
Bookvalue per sh¥
0.68
0.65
0.62
0.60
0.57
0.62
0.66
0.68
0.63
0.64
0.79
2.37%
0.34%
—
0.92
FCF per share¥
1.25
1.42
1.57
1.61
1.63
1.68
1.96
1.99
2.28
2.48
0.68
8.74%
8.36%
—
0.68
Dividend per sh¥
0.37
0.32
0.34
0.32
0.30
0.27
0.28
0.28
0.27
0.23
0.23
(5.03%)
(3.56%)
—
5.09
Div yield (avg)%
4.86
5.38
7.18
5.37
6.57
4.26
7.02
6.95
7.99
9.00
20.54
7.02
6.76
63
27.37
Payout ratio%
20.37
19.68
22.17
22.87
19.91
18.86
16.47
18.11
15.44
18.22
2.94
18.11
19.27
64
687.1
Shares (diluted)M
843.6
885.8
973.2
905.0
946.3
859.7
861.7
854.7
853.5
949.0
699.5
0.06%
1.81%
78
28.14
Buyback yield%
15.29
16.72
15.20
13.30
15.06
14.60
15.96
18.83
18.80
19.66
27.06
18.80
15.62
46
1.436
D/E ratiox
0.113
0.102
0.093
0.093
0.082
0.074
0.067
0.064
0.065
0.064
0.550
0.065
0.078
5
1.063
Enterprise value¥B
1.005
1.056
1.076
1.253
1.436
1.381
1.567
1.784
2.018
2.267
1.420
9.56%
9.10%
8
2.130
LT debt¥B
2.408
2.604
2.637
3.097
3.697
3.856
4.538
5.255
6.076
6.011
1.117
10.21%
10.25%
32
Revenue
¥2.285B
4.24%
1.00×
Cost of revenue
¥1.299B
4.10%
0.99×
Operating expenses
¥482.6M
4.30%
1.01×
Property and equipment
15.35%