0.402
Revenue¥B
0.815
0.841
0.868
0.913
0.939
0.974
1.034
1.064
1.101
1.127
0.444
3.72%
3.65%
80
10.23
Revenue growth%
26.38
24.75
21.81
23.15
25.45
26.80
24.30
26.42
25.79
28.77
19.63
26.42
25.62
5
4.61
Gross margin%
13.96
15.08
16.67
17.36
20.10
19.08
20.61
22.51
23.14
25.44
7.42
22.51
19.59
36
23.68
Operating margin%
26.99
24.91
23.03
23.72
21.86
19.35
19.33
17.66
16.40
15.13
3.38
17.66
20.60
25
7.75
Net margin%
22.33
25.26
22.73
22.72
19.94
20.29
18.47
17.54
16.90
18.69
2.23
18.47
20.11
42
29.20
P/E ratio (avg)x
6.178
6.801
7.459
8.167
8.178
8.775
9.158
9.405
8.707
9.631
18.05
9.158
8.442
95
12.26
EV/EBITx
22.33
25.12
29.78
35.22
39.22
46.31
48.41
56.22
63.51
63.20
36.18
56.22
42.76
7
13.70
FCF yield (avg)%
2.92
5.09
3.95
5.32
6.64
8.64
7.77
7.24
7.62
10.33
29.47
7.77
6.94
50
8.15
FCF margin%
7.51
5.59
8.38
6.61
6.13
4.49
6.31
5.90
4.77
3.82
24.71
4.77
6.02
45
0.236
FCF / Net incomex
0.343
0.330
0.362
0.389
0.448
0.440
0.429
0.409
0.386
0.398
1.482
0.409
0.393
79
27.95
ROIC%
17.36
17.40
19.86
21.07
23.20
20.23
20.10
22.99
25.97
27.18
26.79
22.99
20.65
13
6.89
Return on equity%
16.41
14.60
16.43
17.13
20.12
18.64
15.90
14.71
17.31
16.68
6.06
16.68
16.55
62
24.91
Return on assets%
6.85
7.50
6.12
3.48
1.21
2.85
2.27
0.40
0.40
3.10
23.62
2.27
2.98
83
1.41
EPS¥
1.97
1.97
1.97
2.39
2.38
2.86
3.17
3.18
3.24
3.63
1.57
8.79%
7.86%
—
23.56
EPS growth%
5.97
5.75
8.63
10.40
12.74
15.21
13.44
11.64
12.79
11.51
7.60
12.79
11.57
79
1.43
Bookvalue per sh¥
0.59
0.53
0.56
0.50
0.56
0.58
0.59
0.58
0.57
0.59
0.66
1.10%
(0.60%)
—
0.70
FCF per share¥
1.00
0.90
0.90
0.91
0.85
0.93
0.85
0.90
0.92
0.94
0.22
2.20%
0.40%
—
0.53
Dividend per sh¥
1.93
2.14
2.21
2.30
2.32
2.46
2.45
2.76
2.84
2.93
0.39
4.77%
5.00%
—
10.97
Div yield (avg)%
4.87
4.53
5.16
2.86
1.27
0.51
1.80
2.52
5.33
4.35
23.98
2.52
3.61
13
16.48
Payout ratio%
24.83
25.95
24.48
26.49
27.64
30.12
30.60
33.00
35.51
36.97
25.20
33.00
28.88
83
207.6
Shares (diluted)M
298.1
318.0
354.5
394.8
392.5
397.9
397.7
438.3
424.8
427.4
206.9
1.72%
4.15%
19
17.68
Buyback yield%
8.71
10.77
13.05
15.97
15.31
15.20
13.10
13.97
13.80
12.78
9.97
13.80
13.45
31
0.712
D/E ratiox
0.173
0.188
0.220
0.245
0.275
0.311
0.357
0.392
0.464
0.539
1.765
0.392
0.293
26
0.221
Enterprise value¥B
1.641
1.955
2.212
2.531
2.861
3.451
3.746
3.728
4.041
4.427
0.487
9.12%
12.55%
40
758.0
LT debt¥M
475.0
463.1
491.6
571.3
668.8
646.2
765.2
783.9
801.7
932.2
623.4
6.87%
8.87%
28
Revenue
¥1.127B
3.65%
1.00×
Cost of revenue
¥520.6M
3.52%
0.99×
Operating expenses
¥253.3M
3.97%
1.03×
Property and equipment
18.53%