0.737
Revenue¥B
0.564
0.606
0.639
0.691
0.732
0.778
0.826
0.892
0.980
1.074
0.771
7.97%
7.23%
21
5.21
Revenue growth%
30.64
33.34
31.12
33.08
33.30
34.62
34.19
34.16
31.98
31.03
20.98
34.16
33.19
58
14.17
Gross margin%
28.46
28.75
30.05
27.77
27.70
26.87
29.78
30.25
32.46
29.80
5.53
29.80
29.26
68
21.30
Operating margin%
5.17
3.96
6.03
4.48
2.79
1.39
2.75
3.58
2.18
4.95
7.70
2.75
3.77
72
15.58
Net margin%
4.82
5.58
5.26
4.19
1.45
0.40
3.13
5.42
3.94
5.96
26.91
3.94
4.51
15
31.68
P/E ratio (avg)x
39.71
44.87
43.88
45.77
53.93
62.83
68.04
71.42
72.87
71.15
12.38
71.15
58.38
56
20.55
EV/EBITx
35.49
35.30
36.24
37.58
42.84
43.30
46.27
42.72
41.32
44.45
13.70
43.30
42.02
27
9.80
FCF yield (avg)%
11.79
9.98
7.11
7.69
5.26
6.46
9.46
12.04
9.81
11.93
10.33
9.81
9.63
32
7.87
FCF margin%
1.24
0.40
1.46
4.39
4.64
2.06
3.00
5.34
5.55
7.53
2.47
5.34
3.69
73
0.663
FCF / Net incomex
1.407
1.568
1.549
1.576
1.764
1.735
1.899
1.894
2.061
2.131
1.745
1.899
1.750
44
3.86
ROIC%
7.25
7.10
8.86
9.30
7.93
10.25
11.26
10.23
10.68
9.72
9.45
10.25
9.51
53
17.31
Return on equity%
9.69
11.85
10.32
12.88
10.74
13.50
11.66
14.00
16.57
17.63
8.65
14.00
12.37
15
13.71
Return on assets%
25.65
27.21
29.98
29.26
29.46
27.46
28.98
31.90
30.51
32.46
27.40
30.51
29.36
81
1.01
EPS¥
1.36
1.21
1.30
1.28
1.36
1.29
1.38
1.27
1.23
1.25
1.10
(1.74%)
(0.65%)
—
4.11
EPS growth%
13.93
15.89
16.05
14.58
15.23
15.15
14.35
12.73
12.63
13.32
2.43
13.32
14.47
58
1.95
Bookvalue per sh¥
1.87
1.91
1.93
2.02
2.05
1.99
1.93
2.07
2.09
2.24
0.90
1.80%
1.78%
—
1.08
FCF per share¥
2.12
2.24
2.48
2.46
2.65
3.07
3.59
3.53
3.45
3.50
1.47
5.70%
5.77%
—
0.68
Dividend per sh¥
1.94
1.77
1.87
1.93
2.10
2.01
1.90
1.76
1.61
1.49
1.72
(6.64%)
(1.83%)
—
19.84
Div yield (avg)%
12.41
14.79
15.14
13.09
11.41
14.17
14.88
16.48
17.25
18.96
21.56
16.48
14.83
86
16.51
Payout ratio%
13.90
15.99
15.75
14.35
13.16
16.03
17.39
18.01
20.04
19.75
8.69
18.01
16.01
70
404.8
Shares (diluted)M
428.8
466.5
419.5
429.3
374.4
408.3
369.4
404.3
351.3
334.5
424.5
(2.23%)
(2.59%)
30
4.65
Buyback yield%
10.72
11.28
12.44
15.32
16.98
16.75
14.89
15.23
14.16
12.56
23.75
14.89
14.53
36
0.985
D/E ratiox
0.614
0.656
0.591
0.620
0.612
0.677
0.759
0.813
0.793
0.892
0.230
0.793
0.667
9
721.6
Enterprise value¥M
193.6
191.2
178.7
170.9
178.3
157.7
142.8
150.7
162.5
171.2
414.4
(0.80%)
(0.34%)
40
0.532
LT debt¥B
1.171
1.152
1.259
1.220
1.368
1.429
1.571
1.565
1.712
1.675
0.480
4.14%
3.39%
24
Revenue
¥1.074B
7.23%
1.00×
Cost of revenue
¥698.6M
7.42%
1.02×
Operating expenses
¥132.7M
6.92%
0.97×
Property and equipment
20.17%