0.466
Revenue¥B
1.224
1.310
1.399
1.449
1.514
1.605
1.649
1.744
1.825
1.920
0.484
4.87%
4.90%
39
20.11
Revenue growth%
21.02
23.69
22.06
21.88
21.26
22.32
25.17
27.29
29.65
31.06
4.88
27.29
23.01
73
14.29
Gross margin%
0.52
2.80
0.93
2.33
0.61
0.40
2.55
2.75
4.85
5.09
15.69
2.75
2.44
63
25.58
Operating margin%
26.14
23.32
23.85
24.71
27.31
27.13
26.32
24.06
23.19
20.72
18.50
24.06
24.39
91
3.78
Net margin%
12.94
12.13
12.23
14.04
14.49
15.23
12.82
15.29
17.82
20.53
12.19
15.29
14.27
45
35.09
P/E ratio (avg)x
10.96
11.87
10.87
10.77
10.30
10.71
9.237
8.476
8.529
9.243
27.67
9.237
10.50
48
24.58
EV/EBITx
35.19
40.28
45.95
46.07
50.60
59.70
69.52
71.67
83.82
82.59
21.23
71.67
55.15
84
5.44
FCF yield (avg)%
11.66
12.08
10.45
10.26
12.42
11.48
13.62
13.61
15.72
17.77
4.46
13.62
12.25
10
24.01
FCF margin%
11.61
12.78
13.97
15.78
15.09
14.25
12.69
12.67
11.10
10.27
4.62
12.67
12.73
63
1.404
FCF / Net incomex
0.316
0.291
0.263
0.230
0.232
0.253
0.255
0.244
0.216
0.191
1.457
0.244
0.248
39
18.23
ROIC%
18.81
21.50
22.27
23.76
21.57
24.34
25.98
28.06
25.50
27.32
19.97
25.98
24.05
90
29.60
Return on equity%
15.44
13.60
10.68
12.64
11.13
9.11
9.56
9.56
8.92
11.84
26.32
9.56
10.91
84
17.26
Return on assets%
22.09
21.57
18.72
19.07
18.98
20.51
19.82
19.54
17.30
19.77
12.23
19.77
19.65
42
0.47
EPS¥
0.95
1.07
1.18
1.33
1.51
1.72
1.83
2.00
1.96
2.21
0.49
7.98%
10.02%
—
29.99
EPS growth%
18.03
15.90
15.94
13.02
15.40
14.82
15.93
15.30
13.78
15.91
19.46
15.30
15.65
6
1.66
Bookvalue per sh¥
0.56
0.60
0.65
0.65
0.64
0.74
0.80
0.93
1.01
1.01
0.43
9.46%
6.78%
—
1.02
FCF per share¥
2.51
2.87
3.22
3.78
3.78
4.29
4.55
4.71
4.67
5.21
1.89
6.66%
9.21%
—
0.60
Dividend per sh¥
1.37
1.23
1.11
1.00
1.02
0.88
0.82
0.84
0.88
0.83
0.38
(4.20%)
(4.67%)
—
19.53
Div yield (avg)%
7.83
7.23
9.81
7.81
9.25
10.90
9.86
9.70
7.67
6.18
11.38
9.70
8.54
50
25.28
Payout ratio%
16.53
17.69
16.15
14.66
17.46
15.25
16.31
16.88
15.99
14.90
11.51
15.99
16.23
44
189.7
Shares (diluted)M
325.1
343.3
363.3
411.0
437.0
497.3
526.4
583.8
614.6
672.5
185.6
9.00%
7.39%
36
26.64
Buyback yield%
16.83
16.82
17.22
14.76
15.71
15.10
16.89
14.08
14.66
12.19
24.73
14.66
15.40
23
0.867
D/E ratiox
1.245
1.097
1.133
1.163
1.239
1.067
0.934
0.932
0.891
0.946
0.458
0.934
1.082
70
1.267
Enterprise value¥B
1.061
1.161
1.148
1.249
1.331
1.298
1.254
1.102
0.994
0.942
1.105
(6.70%)
(1.63%)
71
1,205
LT debt¥M
455.0
486.7
440.2
408.9
370.3
375.1
414.6
420.7
370.9
389.3
361.9
1.01%
(0.69%)
64
Revenue
¥1.920B
4.90%
1.00×
Cost of revenue
¥841.6M
4.77%
0.99×
Operating expenses
¥480.6M
4.92%
1.00×
Property and equipment
17.67%