1.382
Revenue¥B
1.094
1.140
1.169
1.165
1.203
1.225
1.282
1.323
1.377
1.419
1.545
3.36%
3.08%
63
17.69
Revenue growth%
15.75
16.90
14.81
16.07
18.93
17.52
18.56
20.34
19.11
19.63
13.61
19.11
18.04
86
25.19
Gross margin%
1.47
0.40
2.99
2.68
0.40
0.40
0.40
1.96
3.45
5.28
10.76
1.96
1.72
84
15.89
Operating margin%
24.64
25.78
26.84
28.69
28.78
27.15
29.69
27.43
27.46
28.68
29.03
27.46
27.45
48
28.71
Net margin%
34.97
37.94
37.91
36.03
35.47
37.19
35.87
37.03
34.78
33.55
26.44
35.87
35.95
42
22.89
P/E ratio (avg)x
17.87
18.69
18.85
17.32
17.72
16.27
15.17
13.74
11.71
10.65
12.62
13.74
16.80
77
13.19
EV/EBITx
28.33
25.55
24.73
24.64
24.02
21.24
22.69
22.36
22.15
21.43
30.43
22.15
23.36
7
5.32
FCF yield (avg)%
8.41
8.83
9.46
10.72
12.79
10.11
12.26
9.94
7.59
6.24
6.15
9.94
9.70
33
4.87
FCF margin%
17.81
18.43
18.18
20.31
17.57
16.36
16.31
17.71
19.11
19.83
21.86
17.71
18.00
37
1.324
FCF / Net incomex
1.200
1.134
1.038
1.097
1.225
1.287
1.349
1.351
1.551
1.615
1.374
1.351
1.256
19
25.75
ROIC%
25.53
22.57
20.22
19.46
19.97
18.84
16.77
17.21
17.14
16.79
16.38
17.14
19.15
43
18.78
Return on equity%
11.57
12.04
15.00
13.25
11.42
8.59
10.98
8.36
10.15
8.67
27.04
8.67
11.20
59
3.83
Return on assets%
6.42
3.52
4.56
4.63
5.14
3.88
6.08
6.21
7.76
5.58
2.78
6.08
5.36
58
0.59
EPS¥
0.38
0.39
0.37
0.32
0.30
0.29
0.29
0.28
0.28
0.26
0.64
(3.47%)
(5.44%)
—
16.04
EPS growth%
19.69
18.61
21.54
21.58
18.94
17.98
19.63
21.64
23.40
21.95
5.70
21.64
20.61
87
0.25
Bookvalue per sh¥
0.18
0.19
0.18
0.17
0.19
0.23
0.25
0.26
0.25
0.24
0.12
4.60%
3.78%
—
0.53
FCF per share¥
0.80
0.87
0.89
0.87
0.93
0.95
0.94
0.96
0.90
0.88
0.29
(1.17%)
0.58%
—
0.46
Dividend per sh¥
0.25
0.22
0.21
0.17
0.17
0.15
0.13
0.12
0.12
0.12
0.25
(6.57%)
(6.96%)
—
25.30
Div yield (avg)%
22.00
22.64
21.07
23.25
23.05
22.97
25.46
27.57
26.77
24.02
13.18
25.46
23.15
33
11.99
Payout ratio%
16.16
18.74
19.96
22.35
25.35
23.94
25.36
25.10
25.39
26.34
18.89
25.36
24.52
10
582.2
Shares (diluted)M
508.8
450.8
476.6
500.9
434.6
409.1
408.8
356.5
366.4
324.1
592.0
(5.70%)
(4.33%)
94
22.17
Buyback yield%
14.45
16.44
14.55
11.63
13.70
15.58
14.19
16.21
15.08
13.18
3.32
15.08
14.50
62
0.950
D/E ratiox
0.581
0.573
0.636
0.690
0.729
0.807
0.839
0.949
1.035
1.088
0.234
0.949
0.768
72
0.338
Enterprise value¥B
0.900
0.978
1.013
1.128
1.246
1.392
1.488
1.585
1.656
1.696
0.714
6.37%
7.72%
39
441.4
LT debt¥M
96.52
100.9
110.2
108.5
119.6
139.0
144.8
142.2
161.1
164.7
258.9
6.60%
5.64%
52
Revenue
¥1.419B
3.08%
1.00×
Cost of revenue
¥933.5M
3.29%
1.02×
Operating expenses
¥195.3M
3.02%
0.99×
Property and equipment
17.35%