1.218
Revenue¥B
1.693
1.692
1.738
1.741
1.749
1.759
1.790
1.786
1.821
1.869
1.273
1.34%
0.90%
10
9.75
Revenue growth%
28.91
27.45
29.27
30.93
28.96
30.91
31.05
32.13
34.35
34.37
2.90
32.13
30.92
23
14.88
Gross margin%
0.40
2.89
1.27
0.40
1.09
0.40
1.75
0.40
0.40
0.40
29.93
0.40
0.40
18
5.02
Operating margin%
29.24
29.39
27.07
24.24
23.22
22.95
20.08
19.11
16.22
16.52
3.79
19.11
23.08
45
16.50
Net margin%
18.84
16.18
18.72
21.44
19.11
21.41
22.03
22.13
21.13
22.03
25.36
22.03
21.27
91
19.80
P/E ratio (avg)x
7.494
6.431
5.646
5.047
5.067
5.327
5.826
5.992
6.282
6.713
31.35
5.992
5.909
32
11.37
EV/EBITx
31.59
30.57
36.05
35.62
37.46
39.43
38.90
44.56
44.73
43.52
24.56
43.52
38.18
45
16.70
FCF yield (avg)%
4.52
5.90
7.78
9.51
11.64
14.63
15.66
17.13
19.26
17.94
28.97
17.13
13.13
41
28.59
FCF margin%
28.96
27.06
29.20
27.36
30.15
32.26
35.04
36.64
34.89
32.42
29.45
34.89
31.21
63
1.416
FCF / Net incomex
1.896
1.820
1.821
1.719
1.770
1.658
1.601
1.686
1.592
1.620
0.386
1.620
1.702
59
9.69
ROIC%
11.89
12.41
11.48
12.53
11.65
8.83
11.33
8.36
10.24
7.86
13.67
8.83
11.41
75
9.86
Return on equity%
14.33
17.16
16.23
15.92
15.67
18.24
17.69
14.86
16.86
15.42
20.04
16.86
16.08
32
25.17
Return on assets%
20.01
18.44
17.16
15.96
15.56
13.19
12.39
10.47
8.44
7.58
17.56
10.47
14.37
41
0.34
EPS¥
0.44
0.51
0.54
0.63
0.64
0.62
0.59
0.60
0.62
0.64
0.35
0.01%
4.24%
—
14.55
EPS growth%
24.64
25.25
24.44
25.04
26.15
23.59
25.71
27.03
26.58
25.34
21.06
25.71
25.29
91
0.57
Bookvalue per sh¥
0.12
0.11
0.10
0.09
0.09
0.10
0.09
0.10
0.09
0.09
0.28
0.33%
(2.36%)
—
0.16
FCF per share¥
0.10
0.10
0.09
0.10
0.09
0.10
0.10
0.10
0.11
0.11
0.34
3.99%
0.59%
—
0.19
Dividend per sh¥
0.33
0.39
0.40
0.45
0.49
0.58
0.67
0.75
0.78
0.88
0.50
12.75%
11.55%
—
22.75
Div yield (avg)%
26.02
28.93
30.24
29.45
27.94
28.04
28.61
26.69
25.43
25.04
27.09
26.69
27.99
34
21.80
Payout ratio%
21.70
24.39
23.05
22.17
25.00
26.34
27.63
24.75
27.52
28.13
15.79
27.52
24.88
80
613.9
Shares (diluted)M
447.5
414.9
439.6
457.7
445.1
483.5
424.2
365.4
396.7
349.9
606.0
(4.70%)
(3.78%)
58
14.89
Buyback yield%
25.66
27.79
30.46
33.22
30.62
32.74
35.55
36.31
36.21
35.10
21.16
35.55
32.98
36
1.738
D/E ratiox
1.705
1.941
2.146
2.297
2.195
2.023
2.016
2.045
1.906
2.078
0.709
2.023
2.034
8
1,243
Enterprise value¥M
161.7
146.1
130.2
120.9
126.2
132.6
147.8
148.2
155.7
146.4
900.2
3.01%
(1.35%)
34
863.2
LT debt¥M
550.9
598.5
608.5
539.1
484.5
537.8
592.5
638.9
680.4
698.6
950.6
7.59%
2.24%
86
Revenue
¥1.869B
0.90%
1.00×
Cost of revenue
¥1.171B
1.05%
1.02×
Operating expenses
¥261.6M
0.79%
0.99×
Goodwill & intangibles
17.12%
Property and equipment
17.00%