0.251
Revenue¥B
0.937
0.954
1.003
1.067
1.111
1.157
1.181
1.232
1.287
1.316
0.278
3.43%
3.92%
46
17.33
Revenue growth%
17.60
17.91
17.71
15.21
15.61
18.17
18.68
15.83
13.17
10.43
28.85
15.83
16.72
35
27.35
Gross margin%
17.44
14.59
12.95
11.50
9.07
11.43
9.23
11.52
12.79
12.60
19.07
11.52
12.06
29
4.48
Operating margin%
14.08
12.37
10.61
12.25
10.26
9.80
10.01
9.29
8.18
8.15
9.79
9.29
10.14
72
4.13
Net margin%
6.65
5.92
3.89
3.97
1.95
0.77
1.48
0.40
2.02
0.40
23.39
0.77
1.99
92
29.11
P/E ratio (avg)x
9.939
10.26
10.49
10.61
11.22
10.90
12.25
13.26
13.52
13.45
29.79
13.26
11.06
45
35.43
EV/EBITx
8.758
9.634
10.04
9.163
9.714
9.761
8.780
9.676
9.833
9.903
23.78
9.761
9.695
86
16.81
FCF yield (avg)%
8.25
6.00
4.15
3.92
2.24
2.33
1.62
3.65
3.82
1.81
27.65
2.33
3.73
70
22.68
FCF margin%
35.58
34.74
34.71
34.53
37.09
35.68
38.65
40.87
42.45
44.41
14.04
40.87
36.38
85
0.519
FCF / Net incomex
1.007
0.977
1.078
1.064
1.195
1.247
1.424
1.419
1.374
1.563
1.287
1.419
1.221
24
27.10
ROIC%
24.88
24.04
26.96
27.84
27.05
26.68
26.92
25.41
26.64
24.74
5.62
26.64
26.66
76
5.61
Return on equity%
6.23
7.39
7.09
7.59
6.80
3.82
3.83
5.89
3.82
3.23
18.56
3.82
6.06
42
23.96
Return on assets%
20.48
17.81
18.29
16.62
15.76
14.85
13.72
10.88
9.29
11.69
3.50
11.69
15.30
44
0.35
EPS¥
0.50
0.48
0.50
0.51
0.51
0.47
0.44
0.44
0.48
0.54
0.38
0.84%
0.60%
—
4.84
EPS growth%
10.92
13.77
16.13
14.08
16.15
14.23
14.44
17.00
19.59
19.13
9.03
17.00
15.29
63
0.65
Bookvalue per sh¥
0.69
0.80
0.85
0.94
0.93
0.93
1.04
1.01
1.10
1.21
0.66
5.58%
7.01%
—
0.41
FCF per share¥
0.70
0.69
0.76
0.86
0.93
1.09
1.10
1.29
1.55
1.81
0.54
14.37%
11.15%
—
0.48
Dividend per sh¥
0.93
1.07
1.07
1.19
1.24
1.44
1.69
1.76
1.70
1.65
0.15
5.93%
5.73%
—
2.78
Div yield (avg)%
9.50
10.33
7.65
5.31
8.03
8.45
5.98
4.41
2.38
2.16
21.67
4.41
6.81
94
8.54
Payout ratio%
13.33
14.15
15.80
15.80
12.82
13.50
11.69
13.78
14.20
15.15
15.83
13.78
13.97
68
756.1
Shares (diluted)M
616.9
557.3
599.6
553.2
474.4
506.1
475.9
472.9
418.0
387.4
765.4
(3.97%)
(4.97%)
39
5.02
Buyback yield%
6.05
4.40
6.53
6.43
6.65
8.07
6.06
7.15
9.67
10.93
26.82
8.07
6.59
85
1.446
D/E ratiox
0.126
0.117
0.122
0.130
0.140
0.127
0.137
0.133
0.121
0.116
0.623
0.127
0.126
43
341.3
Enterprise value¥M
254.4
254.3
300.5
330.6
384.4
377.2
397.9
454.7
493.2
541.1
359.4
7.08%
7.72%
35
0.351
LT debt¥B
1.072
1.249
1.420
1.381
1.495
1.686
1.890
1.839
1.924
2.037
0.888
6.38%
6.25%
79
Revenue
¥1.316B
3.92%
1.00×
Cost of revenue
¥920.9M
3.92%
1.00×
Operating expenses
¥266.0M
3.78%
0.99×
Property and equipment
19.42%