0.471
Revenue¥B
1.183
1.205
1.238
1.293
1.361
1.431
1.506
1.588
1.661
1.710
0.522
4.67%
4.08%
37
18.32
Revenue growth%
23.50
23.01
22.21
23.79
24.37
25.95
23.07
21.99
24.01
21.16
23.44
23.07
23.29
94
20.58
Gross margin%
8.21
8.29
7.68
6.28
5.14
7.88
7.03
9.28
10.90
10.79
9.38
9.28
8.05
53
26.17
Operating margin%
30.03
27.70
27.93
25.62
23.19
24.04
26.84
24.95
27.65
27.56
22.68
26.84
27.20
9
11.43
Net margin%
29.02
29.28
28.65
30.82
30.21
28.18
30.68
29.15
28.30
28.61
2.71
28.61
29.09
15
36.03
P/E ratio (avg)x
51.21
56.73
55.61
64.83
65.49
64.08
76.22
79.80
83.56
99.23
9.838
79.80
65.16
74
30.49
EV/EBITx
12.49
13.39
15.48
15.83
18.59
21.52
24.66
24.01
24.94
26.71
25.99
24.66
20.06
16
5.43
FCF yield (avg)%
10.76
10.32
11.72
11.41
9.13
10.60
12.18
15.15
13.09
10.29
17.66
12.18
11.09
23
18.14
FCF margin%
17.27
15.65
14.79
16.83
18.73
18.66
17.28
19.89
17.44
20.34
17.88
18.66
17.36
88
0.842
FCF / Net incomex
0.677
0.659
0.746
0.833
0.935
1.056
1.055
1.110
1.177
1.247
0.960
1.110
0.995
31
26.98
ROIC%
22.97
23.36
21.72
22.53
19.68
22.10
24.72
22.44
22.15
21.02
7.36
22.15
22.30
6
14.57
Return on equity%
22.84
22.67
23.63
26.46
26.16
26.58
25.00
22.37
22.48
25.39
7.95
25.00
24.31
50
26.29
Return on assets%
6.34
3.39
6.07
8.59
6.68
5.67
3.71
3.54
2.76
2.12
10.54
3.54
4.69
29
0.36
EPS¥
0.78
0.78
0.76
0.77
0.90
0.88
1.01
1.13
1.22
1.17
0.39
5.21%
5.53%
—
28.38
EPS growth%
22.35
24.94
23.09
23.69
25.63
26.80
28.30
28.09
29.61
27.78
4.76
28.09
26.22
41
1.04
Bookvalue per sh¥
0.70
0.71
0.75
0.80
0.72
0.75
0.66
0.65
0.67
0.70
0.36
(0.47%)
(1.36%)
—
1.04
FCF per share¥
0.68
0.66
0.57
0.58
0.52
0.49
0.45
0.47
0.44
0.43
0.27
(3.78%)
(4.20%)
—
0.22
Dividend per sh¥
0.32
0.30
0.27
0.28
0.29
0.31
0.30
0.28
0.25
0.25
0.80
(2.52%)
(2.70%)
—
14.14
Div yield (avg)%
17.43
16.28
16.14
15.39
16.48
15.73
17.59
18.87
17.31
17.05
8.96
17.31
16.77
84
10.52
Payout ratio%
19.56
21.13
20.44
20.15
21.32
22.32
23.50
24.69
22.42
21.30
16.01
22.42
21.31
43
357.9
Shares (diluted)M
376.9
431.6
436.7
458.6
473.1
469.4
464.0
461.3
457.9
467.1
364.6
(0.25%)
3.24%
56
2.49
Buyback yield%
20.97
18.81
21.14
18.96
20.79
18.93
21.02
18.36
19.28
20.81
14.54
19.28
20.04
32
1.573
D/E ratiox
0.214
0.213
0.223
0.259
0.297
0.295
0.304
0.322
0.368
0.361
1.036
0.322
0.296
21
0.261
Enterprise value¥B
0.878
0.817
0.880
0.941
0.929
0.894
1.022
1.080
1.231
1.344
0.249
7.67%
5.02%
74
663.7
LT debt¥M
587.3
602.5
543.4
587.8
631.9
640.0
607.8
633.0
658.5
718.6
961.5
2.61%
0.94%
59
Revenue
¥1.710B
4.08%
1.00×
Cost of revenue
¥921.6M
3.92%
0.98×
Operating expenses
¥309.0M
4.38%
1.03×
Property and equipment
14.50%