0.875
Revenue¥B
1.956
2.096
2.261
2.422
2.519
2.743
2.885
3.119
3.244
3.411
0.918
6.25%
6.36%
55
18.86
Revenue growth%
20.33
22.29
22.21
19.85
19.61
20.95
18.52
16.57
15.34
12.94
6.12
16.57
19.73
72
6.64
Gross margin%
27.17
29.69
27.83
29.87
30.02
29.32
32.14
31.88
33.22
36.06
12.69
32.14
29.95
5
25.98
Operating margin%
2.09
0.80
1.73
4.32
6.75
6.75
5.44
4.99
5.90
4.39
23.13
5.44
4.69
6
17.70
Net margin%
1.76
3.49
3.64
4.17
4.43
6.37
6.47
3.83
1.98
1.43
14.67
3.83
3.73
80
23.09
P/E ratio (avg)x
36.30
36.58
36.97
41.74
39.01
40.23
38.58
39.14
43.62
42.23
36.04
40.23
39.08
55
13.35
EV/EBITx
40.61
36.47
37.53
38.04
40.68
42.07
44.28
42.31
43.50
41.76
37.64
42.31
41.22
41
4.22
FCF yield (avg)%
2.54
3.90
6.26
4.13
6.77
7.13
5.10
7.26
9.06
8.52
24.11
7.26
6.51
94
21.46
FCF margin%
8.18
7.10
5.37
7.92
8.84
6.24
8.62
7.40
6.15
4.62
7.33
6.24
7.25
65
0.330
FCF / Net incomex
0.309
0.305
0.337
0.318
0.314
0.324
0.364
0.333
0.322
0.323
0.281
0.324
0.322
11
5.05
ROIC%
0.40
1.48
1.59
0.40
2.63
5.03
7.04
6.64
5.82
6.18
29.79
6.18
3.83
34
7.79
Return on equity%
17.99
16.95
16.72
17.78
16.66
18.44
20.23
18.05
16.08
15.74
27.54
18.05
17.36
82
5.26
Return on assets%
30.62
29.61
28.62
26.92
24.99
26.26
24.01
22.17
22.46
20.10
2.49
22.46
25.63
38
1.02
EPS¥
2.23
2.50
3.01
3.12
3.77
4.27
4.97
5.79
5.63
6.19
1.08
10.45%
11.03%
—
22.51
EPS growth%
5.11
7.79
10.27
12.19
11.52
9.74
8.27
10.14
10.51
7.93
5.37
9.74
9.94
45
0.96
Bookvalue per sh¥
0.76
0.81
0.89
0.98
0.90
0.95
0.86
0.95
1.06
1.01
1.11
2.49%
2.04%
—
1.15
FCF per share¥
1.28
1.49
1.73
1.66
1.89
2.05
2.02
2.03
2.09
2.02
0.51
1.32%
4.83%
—
1.57
Dividend per sh¥
1.11
1.21
1.40
1.56
1.51
1.58
1.54
1.73
1.87
1.97
1.08
5.52%
6.71%
—
10.50
Div yield (avg)%
33.17
35.92
37.11
38.95
36.02
37.79
38.02
40.19
38.00
37.17
5.52
38.00
37.48
76
14.38
Payout ratio%
27.89
27.93
27.99
28.09
27.87
28.92
30.75
27.76
27.44
24.69
11.70
27.76
27.91
94
390.5
Shares (diluted)M
350.3
311.2
274.2
284.1
275.0
297.4
317.8
333.7
319.3
299.0
401.1
1.69%
(2.81%)
87
14.59
Buyback yield%
9.64
10.86
10.51
9.15
7.01
9.48
11.26
10.66
8.29
7.57
19.08
9.48
9.56
20
1.260
D/E ratiox
0.728
0.655
0.725
0.808
0.744
0.705
0.778
0.851
0.952
1.069
1.738
0.851
0.761
31
0.614
Enterprise value¥B
3.488
3.724
4.357
4.350
4.213
4.171
4.517
4.983
4.941
5.371
0.643
4.98%
4.55%
13
1.715
LT debt¥B
0.997
1.067
1.147
1.175
1.225
1.216
1.243
1.333
1.362
1.324
1.425
1.57%
3.77%
72
Revenue
¥3.411B
6.36%
1.00×
Cost of revenue
¥1.539B
5.99%
0.97×
Operating expenses
¥827.2M
6.66%
1.03×
Property and equipment
15.39%