1.262
Revenue¥B
0.950
0.982
1.051
1.121
1.199
1.250
1.343
1.393
1.438
1.514
1.396
4.77%
5.47%
55
10.33
Revenue growth%
23.76
24.44
27.30
24.31
24.98
26.78
27.93
28.26
25.86
23.80
14.83
26.78
25.42
12
12.54
Gross margin%
27.57
26.24
25.61
27.52
25.39
23.81
21.53
22.85
22.07
24.58
20.86
22.85
24.99
49
29.75
Operating margin%
30.75
32.56
33.32
32.04
31.89
29.88
31.64
30.56
27.70
27.33
12.19
29.88
31.20
25
13.14
Net margin%
34.09
33.75
31.75
29.49
27.53
28.71
30.28
31.73
33.08
34.63
17.54
31.73
31.74
40
19.25
P/E ratio (avg)x
24.57
25.94
25.29
27.24
26.35
29.58
28.30
32.33
35.71
40.29
13.80
32.33
27.77
80
21.72
EV/EBITx
22.01
21.52
24.10
29.11
28.87
32.40
32.53
33.58
34.20
40.17
23.40
33.58
30.76
56
23.06
FCF yield (avg)%
9.59
8.12
7.67
8.36
10.40
8.21
10.28
8.39
8.34
7.90
8.19
8.34
8.35
26
28.40
FCF margin%
25.28
25.11
24.28
21.85
20.37
20.35
21.93
20.88
19.27
17.89
5.34
20.35
21.37
43
0.562
FCF / Net incomex
1.012
1.095
1.210
1.383
1.302
1.424
1.402
1.365
1.394
1.508
1.771
1.402
1.374
48
22.52
ROIC%
20.40
21.03
22.00
19.45
16.70
16.09
18.29
20.01
19.47
18.62
16.57
18.62
19.46
61
21.59
Return on equity%
10.94
9.98
7.30
7.55
4.75
2.22
4.63
2.55
5.12
3.61
14.58
3.61
4.94
86
24.57
Return on assets%
26.08
27.04
25.72
26.95
27.55
28.39
30.94
32.67
31.84
29.45
15.75
30.94
27.97
10
0.27
EPS¥
0.94
0.92
0.96
0.87
0.85
0.92
0.97
0.90
0.81
0.76
0.29
(2.25%)
(2.94%)
—
17.57
EPS growth%
23.27
23.18
25.79
27.89
28.28
27.07
28.15
26.31
27.97
26.47
2.83
27.07
26.77
85
0.82
Bookvalue per sh¥
0.35
0.33
0.32
0.32
0.32
0.35
0.34
0.33
0.31
0.32
0.15
0.39%
(0.78%)
—
0.46
FCF per share¥
0.76
0.68
0.60
0.52
0.54
0.56
0.57
0.48
0.45
0.47
0.41
(2.82%)
(5.31%)
—
0.20
Dividend per sh¥
1.02
0.99
0.99
0.88
0.98
0.94
0.96
0.90
0.80
0.73
0.36
(5.79%)
(3.29%)
—
23.29
Div yield (avg)%
10.38
8.14
6.58
4.25
6.75
6.85
4.72
2.75
4.04
1.74
26.57
4.04
5.65
70
5.98
Payout ratio%
13.67
14.99
15.80
18.74
18.98
18.58
19.69
19.05
20.63
20.08
15.26
19.69
18.86
70
424.5
Shares (diluted)M
505.7
504.4
469.9
506.5
583.8
604.4
625.6
629.4
663.9
735.4
420.0
4.73%
3.21%
48
24.19
Buyback yield%
19.00
17.07
16.79
18.84
21.47
24.05
24.17
23.78
21.56
21.92
28.14
23.78
21.51
58
1.349
D/E ratiox
0.270
0.315
0.362
0.388
0.384
0.403
0.440
0.430
0.439
0.470
0.198
0.439
0.395
58
0.334
Enterprise value¥B
0.091
0.087
0.081
0.070
0.070
0.073
0.062
0.065
0.064
0.059
1.326
(3.41%)
(4.38%)
23
1.347
LT debt¥B
0.589
0.541
0.607
0.586
0.540
0.511
0.487
0.451
0.452
0.492
1.184
(1.84%)
(1.70%)
36
Revenue
¥1.514B
5.47%
1.00×
Cost of revenue
¥670.0M
5.10%
0.97×
Operating expenses
¥341.1M
5.63%
1.02×
Goodwill & intangibles
17.98%
Property and equipment
16.99%