0.564
Revenue¥B
1.529
1.652
1.758
1.892
1.974
2.055
2.133
2.284
2.435
2.597
0.596
5.64%
6.19%
47
10.45
Revenue growth%
25.46
24.39
27.09
24.64
26.57
24.24
23.05
20.83
18.00
16.93
12.38
20.83
24.31
48
23.68
Gross margin%
21.97
23.32
23.83
26.36
27.64
25.50
27.78
30.17
33.00
34.74
19.47
30.17
27.00
44
20.75
Operating margin%
16.45
18.18
15.76
14.88
13.60
13.32
14.90
12.58
12.51
10.42
3.14
12.58
14.24
44
30.00
Net margin%
8.97
6.68
5.73
3.70
6.37
4.87
5.76
7.98
10.82
13.69
27.52
7.98
6.53
40
16.71
P/E ratio (avg)x
24.68
25.66
27.50
29.28
27.22
25.91
24.60
22.94
23.00
24.39
7.334
24.39
25.17
80
14.79
EV/EBITx
10.10
10.41
9.664
9.389
8.705
8.129
8.799
7.764
7.867
7.980
6.727
7.980
8.752
89
17.10
FCF yield (avg)%
15.22
16.37
13.52
11.93
14.87
14.22
15.21
13.65
14.23
14.82
14.27
14.23
14.53
78
15.24
FCF margin%
8.43
6.91
9.56
8.74
9.27
11.49
10.00
11.07
11.69
14.42
28.61
11.49
9.78
9
0.143
FCF / Net incomex
0.803
0.873
1.045
1.187
1.188
1.149
1.188
1.331
1.507
1.704
1.032
1.331
1.187
19
12.33
ROIC%
17.95
18.27
17.80
16.14
17.84
15.32
15.69
13.00
10.45
9.05
10.69
13.00
15.91
61
21.15
Return on equity%
18.73
20.20
19.54
16.56
19.17
20.06
20.08
21.08
20.86
18.80
18.84
20.08
19.80
21
19.65
Return on assets%
17.22
16.13
18.63
16.53
16.82
17.61
16.44
16.42
16.22
16.25
15.05
16.42
16.49
76
8.43
EPS¥
8.10
8.80
8.09
7.21
7.64
8.05
8.81
7.99
8.40
9.23
9.35
3.86%
1.68%
—
18.30
EPS growth%
5.90
7.63
8.26
8.09
10.52
12.43
9.65
7.58
9.81
7.85
27.58
9.65
8.18
6
5.09
Bookvalue per sh¥
4.58
5.16
5.23
5.70
6.05
6.78
7.29
8.49
8.54
10.04
3.23
10.66%
8.11%
—
9.83
FCF per share¥
12.12
11.63
12.69
13.75
15.06
14.94
13.35
13.46
12.23
12.57
6.28
(3.54%)
(0.05%)
—
1.59
Dividend per sh¥
5.66
6.07
5.26
4.58
4.52
4.65
4.41
4.24
4.26
3.66
2.32
(4.15%)
(4.12%)
—
17.51
Div yield (avg)%
22.84
22.84
20.98
20.11
17.17
14.76
15.27
13.79
12.59
12.76
9.68
13.79
16.22
22
15.16
Payout ratio%
28.97
28.18
25.38
22.40
23.79
23.58
20.72
19.42
19.58
20.33
29.25
20.33
22.99
28
177.6
Shares (diluted)M
259.3
266.4
268.2
298.2
337.7
329.4
355.5
348.8
398.8
444.5
175.3
5.65%
5.88%
51
26.03
Buyback yield%
5.11
7.23
6.97
5.78
4.82
4.76
4.27
5.08
7.54
9.48
6.13
5.08
5.44
89
0.794
D/E ratiox
0.970
0.847
0.923
0.831
0.790
0.720
0.631
0.547
0.592
0.511
1.489
0.592
0.755
49
0.800
Enterprise value¥B
1.473
1.414
1.267
1.216
1.264
1.388
1.338
1.294
1.171
1.237
1.410
(0.44%)
(2.17%)
6
2.172
LT debt¥B
1.224
1.264
1.223
1.358
1.544
1.680
1.822
2.033
2.126
2.227
1.038
7.60%
7.46%
19
Revenue
¥2.597B
6.19%
1.00×
Cost of revenue
¥1.521B
6.05%
0.99×
Operating expenses
¥375.7M
7.44%
1.12×
Property and equipment
17.79%