0.053
Revenue¥B
0.871
0.907
0.940
0.977
0.996
1.033
1.082
1.126
1.163
1.166
0.056
3.20%
2.95%
67
27.16
Revenue growth%
20.53
23.21
20.48
19.26
18.02
15.88
18.80
19.91
18.11
15.41
9.76
18.11
19.03
92
14.97
Gross margin%
24.39
25.60
22.69
25.16
22.42
24.44
26.74
27.71
27.93
29.41
5.27
27.71
25.38
47
12.94
Operating margin%
27.07
27.05
26.22
26.29
28.35
27.67
30.41
29.87
26.92
25.85
16.23
27.67
27.06
80
14.01
Net margin%
8.93
10.84
10.94
10.55
11.04
9.70
7.56
5.64
6.09
4.44
12.76
6.09
9.32
65
33.62
P/E ratio (avg)x
9.509
10.33
11.99
12.74
12.25
13.13
13.10
12.71
14.87
17.00
10.70
13.13
12.72
65
28.44
EV/EBITx
40.34
41.64
44.28
43.09
44.05
52.86
56.32
56.60
65.29
69.99
24.69
56.60
48.57
28
22.78
FCF yield (avg)%
23.57
25.70
25.27
27.45
25.10
24.11
23.44
21.74
19.91
19.12
26.46
21.74
23.84
44
13.64
FCF margin%
19.19
16.45
17.86
19.93
20.03
21.20
19.93
20.86
21.38
20.62
24.06
20.86
19.98
87
1.425
FCF / Net incomex
0.884
0.994
1.092
1.193
1.143
1.293
1.331
1.432
1.555
1.590
1.519
1.432
1.243
40
15.64
ROIC%
23.63
25.89
23.28
21.09
18.86
18.17
20.92
20.10
18.76
16.90
14.51
18.76
20.51
9
15.33
Return on equity%
11.16
11.90
14.81
16.29
15.34
17.29
16.10
17.19
20.02
17.19
11.03
17.19
16.20
14
18.99
Return on assets%
12.95
13.62
12.48
9.91
12.85
12.88
12.48
12.07
11.36
11.31
5.32
12.07
12.48
84
0.62
EPS¥
0.70
0.73
0.76
0.84
0.94
0.86
0.94
1.04
1.05
1.15
0.68
4.09%
4.39%
—
21.23
EPS growth%
17.53
19.04
16.31
13.67
15.59
14.98
15.44
13.71
11.31
11.18
25.53
13.71
15.21
19
1.18
Bookvalue per sh¥
0.66
0.63
0.63
0.69
0.76
0.84
0.98
1.02
0.99
1.12
1.28
7.96%
6.90%
—
0.40
FCF per share¥
1.23
1.27
1.32
1.36
1.54
1.63
1.85
1.86
1.81
1.78
0.69
2.92%
5.14%
—
0.72
Dividend per sh¥
0.35
0.35
0.39
0.45
0.43
0.49
0.47
0.53
0.49
0.46
0.50
1.50%
2.60%
—
16.89
Div yield (avg)%
22.60
24.01
22.59
20.36
20.90
21.42
21.68
20.32
19.99
17.95
13.92
20.32
21.16
91
3.81
Payout ratio%
8.63
6.38
5.51
4.25
2.84
2.88
2.34
1.60
2.41
5.27
15.23
2.41
3.56
67
425.2
Shares (diluted)M
665.9
640.8
700.0
707.3
753.7
842.7
809.9
804.6
846.3
918.2
441.6
4.03%
4.24%
84
10.82
Buyback yield%
13.33
12.46
9.92
11.04
11.50
8.68
5.77
6.04
5.82
5.50
29.96
5.82
9.30
47
1.346
D/E ratiox
2.022
2.224
2.438
2.520
2.751
3.294
3.764
4.517
5.191
5.464
0.674
4.517
3.023
36
948.8
Enterprise value¥M
237.3
266.9
239.2
214.4
222.6
207.4
204.7
215.6
233.7
235.3
286.4
1.12%
(0.15%)
80
0.389
LT debt¥B
1.034
0.963
1.103
1.131
1.095
1.240
1.241
1.187
1.204
1.133
1.004
0.68%
0.31%
21
Revenue
¥1.166B
2.95%
1.00×
Cost of revenue
¥735.5M
2.78%
0.98×
Operating expenses
¥168.3M
3.63%
1.07×
Property and equipment
17.93%