0.126
Revenue¥B
0.718
0.757
0.814
0.855
0.908
0.938
0.985
1.034
1.081
1.137
0.136
4.59%
5.37%
57
28.12
Revenue growth%
16.41
15.29
16.38
18.51
15.59
13.62
13.65
14.87
16.39
17.06
4.56
14.87
15.99
15
20.92
Gross margin%
22.66
23.75
22.66
20.02
18.97
19.48
20.68
22.94
22.04
24.08
4.04
22.04
22.35
13
9.65
Operating margin%
5.85
3.65
4.03
4.43
2.84
4.21
5.15
6.89
7.97
4.98
28.16
5.15
4.71
60
27.55
Net margin%
10.09
9.53
7.78
6.13
3.56
3.78
2.34
0.40
1.71
0.40
28.98
1.71
3.67
64
10.92
P/E ratio (avg)x
24.85
22.73
21.13
21.53
19.32
17.31
15.55
14.91
14.50
14.19
20.85
14.91
18.31
27
7.386
EV/EBITx
8.156
8.566
7.742
7.437
7.945
6.877
6.851
6.113
5.842
5.783
17.34
6.113
7.157
43
24.20
FCF yield (avg)%
30.70
31.11
29.72
28.55
27.10
25.16
25.69
28.25
28.71
29.55
22.39
28.25
28.63
15
6.30
FCF margin%
18.72
18.92
19.26
20.92
18.89
19.51
21.40
20.03
22.12
24.95
19.63
21.40
19.77
67
0.733
FCF / Net incomex
0.566
0.570
0.616
0.668
0.621
0.550
0.523
0.507
0.438
0.443
0.791
0.507
0.558
69
28.31
ROIC%
12.45
12.30
10.94
10.46
9.86
12.48
13.30
14.05
13.03
10.23
2.47
13.03
12.37
52
12.22
Return on equity%
16.88
19.57
19.78
18.98
18.39
20.12
21.96
23.05
24.67
26.09
22.14
23.05
19.95
33
3.01
Return on assets%
22.02
22.30
22.69
22.70
22.40
21.19
22.44
24.71
24.23
22.09
25.78
22.44
22.42
93
1.45
EPS¥
0.97
1.04
1.01
0.98
1.17
1.25
1.50
1.79
1.74
1.94
1.62
10.67%
8.80%
—
24.62
EPS growth%
13.68
13.04
12.97
12.00
12.61
11.40
9.80
12.33
11.36
12.80
3.56
11.40
12.47
41
2.17
Bookvalue per sh¥
2.45
2.91
3.12
3.24
3.39
3.36
3.83
3.99
4.73
5.14
2.87
8.69%
7.75%
—
2.97
FCF per share¥
4.76
5.36
6.29
6.85
7.10
7.17
7.95
7.97
9.61
11.48
1.86
10.09%
10.52%
—
0.49
Dividend per sh¥
1.60
1.68
1.60
1.70
1.91
1.89
1.83
1.87
2.14
2.42
2.46
4.84%
5.19%
—
8.63
Div yield (avg)%
5.69
4.76
5.24
5.77
3.32
5.98
7.32
6.71
7.96
7.90
18.08
7.32
5.88
45
23.19
Payout ratio%
5.46
5.16
4.04
1.99
2.90
0.87
0.40
2.32
1.97
1.99
20.08
1.97
2.15
58
166.6
Shares (diluted)M
210.5
216.5
202.5
234.1
250.6
247.0
235.7
246.3
229.8
228.8
168.7
(1.81%)
1.07%
20
7.09
Buyback yield%
7.51
9.85
9.55
8.31
10.16
7.39
9.72
11.10
8.78
9.71
7.03
9.71
9.63
92
0.784
D/E ratiox
1.316
1.443
1.591
1.651
1.659
1.702
1.766
1.762
1.690
1.562
0.521
1.702
1.655
89
943.3
Enterprise value¥M
585.3
592.7
572.8
555.3
530.3
558.2
593.7
535.7
527.9
535.5
101.2
0.19%
(1.51%)
62
219.4
LT debt¥M
268.4
298.2
288.0
286.8
294.1
289.3
272.1
266.1
296.9
297.8
825.1
0.25%
1.36%
28
Revenue
¥1.137B
5.37%
1.00×
Cost of revenue
¥734.6M
5.52%
1.01×
Operating expenses
¥237.3M
4.90%
0.96×
Property and equipment
18.67%