0.922
Revenue¥B
0.891
0.907
0.928
0.959
1.006
1.014
1.060
1.094
1.132
1.173
1.027
3.12%
3.01%
21
26.82
Revenue growth%
13.72
14.86
13.27
11.33
11.55
10.23
11.58
12.60
9.66
8.05
17.93
10.23
11.57
84
14.86
Gross margin%
27.03
29.81
30.55
31.91
32.95
32.78
30.99
29.18
28.14
29.02
9.07
29.18
30.18
57
6.64
Operating margin%
0.83
0.46
0.40
0.40
0.40
0.40
2.39
1.65
3.70
1.19
2.80
1.65
0.65
10
29.71
Net margin%
29.56
27.69
27.03
28.49
27.14
28.07
27.53
27.74
28.50
29.11
2.72
28.07
27.91
57
33.49
P/E ratio (avg)x
17.88
18.90
20.23
20.79
19.26
16.86
18.10
16.30
16.68
16.93
23.36
16.86
17.99
70
36.18
EV/EBITx
35.60
37.95
39.22
41.51
46.13
46.20
45.92
48.79
47.31
51.90
37.15
47.31
46.02
70
7.60
FCF yield (avg)%
0.41
0.40
0.80
0.68
3.07
2.36
3.79
3.60
3.38
2.13
28.66
3.38
2.24
23
17.73
FCF margin%
16.10
17.22
17.28
15.88
12.97
12.49
12.80
11.94
14.45
15.01
6.68
12.80
14.73
70
1.285
FCF / Net incomex
0.487
0.541
0.556
0.607
0.612
0.612
0.718
0.707
0.725
0.722
0.403
0.718
0.612
53
12.62
ROIC%
18.70
16.38
16.46
13.78
14.67
14.71
15.06
13.38
14.53
12.29
24.21
14.53
14.69
11
12.42
Return on equity%
13.37
16.10
17.50
14.95
16.54
14.80
15.15
13.98
13.36
12.54
26.66
13.98
14.88
6
12.25
Return on assets%
28.19
25.45
23.62
24.52
23.59
25.16
27.19
26.28
28.30
25.93
3.09
26.28
25.69
43
1.14
EPS¥
1.72
1.74
1.70
1.97
2.04
2.01
2.26
2.27
2.33
2.58
1.22
4.75%
4.04%
—
3.76
EPS growth%
20.08
20.10
18.03
20.90
22.05
23.97
25.90
25.48
25.21
23.45
16.43
25.21
22.75
25
2.42
Bookvalue per sh¥
1.60
1.62
1.64
1.64
1.48
1.57
1.77
1.67
1.68
1.53
0.69
0.66%
(0.77%)
—
0.42
FCF per share¥
1.40
1.42
1.55
1.48
1.45
1.45
1.52
1.38
1.44
1.32
2.50
(1.89%)
(0.17%)
—
2.40
Dividend per sh¥
0.70
0.77
0.85
0.88
0.85
0.97
0.98
1.12
1.13
1.23
0.99
7.57%
6.84%
—
2.91
Div yield (avg)%
29.28
31.83
32.57
34.09
31.13
30.52
32.85
32.59
32.86
34.36
25.67
32.85
32.58
76
26.75
Payout ratio%
4.20
5.34
6.31
7.70
8.50
6.13
6.74
4.90
2.45
3.02
15.89
4.90
5.74
55
209.0
Shares (diluted)M
341.8
387.5
451.4
449.6
533.9
538.3
617.7
601.3
590.2
685.7
197.8
5.13%
8.06%
30
7.44
Buyback yield%
29.03
27.03
24.24
24.22
23.75
22.49
25.48
25.43
23.19
20.43
25.69
23.19
24.23
53
0.850
D/E ratiox
0.918
0.901
1.052
1.124
1.343
1.609
1.805
2.128
2.074
2.198
0.528
2.074
1.476
76
0.972
Enterprise value¥B
1.178
1.093
1.164
1.100
1.222
1.363
1.227
1.141
1.201
1.274
1.019
0.83%
1.16%
64
0.392
LT debt¥B
0.396
0.341
0.288
0.244
0.223
0.221
0.237
0.210
0.205
0.202
1.094
(1.90%)
(6.32%)
61
Revenue
¥1.173B
3.01%
1.00×
Cost of revenue
¥757.4M
2.83%
0.98×
Operating expenses
¥126.1M
4.01%
1.10×
Property and equipment
16.80%