1.962
Revenue¥B
1.242
1.286
1.366
1.395
1.489
1.567
1.653
1.766
1.841
1.932
2.192
5.36%
5.15%
67
2.18
Revenue growth%
18.75
19.59
18.90
21.19
23.80
21.67
22.35
20.00
20.30
20.74
26.25
20.74
20.52
68
24.93
Gross margin%
16.15
17.02
17.65
20.43
19.89
18.92
20.03
21.97
22.89
20.31
7.24
20.31
19.96
34
7.25
Operating margin%
3.69
1.42
0.50
0.40
1.62
3.05
3.10
2.76
3.93
2.52
23.79
3.05
2.64
94
11.86
Net margin%
18.79
21.40
22.41
23.81
23.57
20.60
19.93
21.21
21.83
19.87
27.65
20.60
21.31
7
23.78
P/E ratio (avg)x
31.95
32.95
32.14
35.22
39.14
41.03
45.33
49.50
50.99
49.13
11.85
49.13
40.09
48
26.98
EV/EBITx
11.56
12.84
14.69
15.41
18.02
21.07
21.94
24.90
24.14
27.47
34.50
24.14
19.55
11
9.90
FCF yield (avg)%
18.61
20.56
20.60
21.82
19.44
19.90
20.54
22.34
25.23
22.43
18.72
22.34
20.58
52
7.12
FCF margin%
25.44
23.61
22.96
25.71
24.72
24.57
23.03
22.76
19.79
18.52
25.63
22.76
23.32
37
0.298
FCF / Net incomex
0.849
0.885
0.813
0.890
0.891
0.947
0.948
0.961
0.873
0.788
1.528
0.947
0.887
89
6.64
ROIC%
17.99
19.65
20.27
22.34
21.41
20.46
23.08
22.71
19.74
21.61
26.92
21.61
20.94
29
20.02
Return on equity%
15.28
14.40
13.20
12.91
12.20
14.58
14.35
16.25
13.62
12.45
27.09
14.35
13.98
48
28.23
Return on assets%
1.63
1.64
4.51
3.45
1.16
0.40
0.40
0.77
2.70
1.12
6.01
0.77
1.39
92
2.87
EPS¥
1.81
1.69
1.55
1.55
1.40
1.35
1.35
1.31
1.25
1.16
3.08
(3.59%)
(3.78%)
—
18.72
EPS growth%
19.90
22.79
23.11
24.29
24.70
22.22
24.39
26.60
24.40
22.25
25.90
24.39
23.70
90
0.87
Bookvalue per sh¥
2.00
1.95
1.73
1.72
1.52
1.44
1.33
1.43
1.33
1.18
1.01
(4.97%)
(4.64%)
—
2.38
FCF per share¥
6.70
7.75
9.18
10.89
11.69
14.05
16.15
15.94
17.70
20.82
4.79
12.23%
13.88%
—
4.05
Dividend per sh¥
4.64
4.71
5.06
5.68
5.88
6.62
6.33
6.17
6.24
6.11
0.72
0.79%
3.11%
—
15.41
Div yield (avg)%
17.97
16.55
17.67
15.45
17.88
17.59
20.15
20.19
18.74
17.62
17.42
18.74
17.78
30
12.63
Payout ratio%
4.69
3.20
0.69
0.80
1.69
0.74
2.27
0.75
1.66
4.26
9.54
1.66
1.67
37
111.7
Shares (diluted)M
158.5
165.2
176.2
178.5
203.3
199.2
189.4
195.6
184.3
195.3
109.6
(0.80%)
3.19%
60
11.53
Buyback yield%
18.24
15.49
17.06
14.82
13.83
11.49
14.37
12.73
12.99
13.34
27.02
12.99
14.10
16
1.599
D/E ratiox
0.894
0.797
0.799
0.707
0.621
0.680
0.687
0.602
0.630
0.685
0.949
0.680
0.686
82
0.887
Enterprise value¥B
0.530
0.619
0.624
0.719
0.730
0.776
0.864
0.980
1.106
1.317
0.299
12.53%
10.24%
71
0.662
LT debt¥B
3.065
3.249
3.186
3.655
3.640
4.211
4.199
4.627
5.015
4.940
1.736
6.30%
6.49%
21
Revenue
¥1.932B
5.15%
1.00×
Cost of revenue
¥1.353B
5.15%
1.00×
Operating expenses
¥233.2M
4.26%
0.92×
Property and equipment
13.91%