1.238
Revenue¥B
2.716
2.791
2.859
2.987
3.129
3.275
3.346
3.506
3.671
3.795
1.372
3.93%
3.79%
67
17.02
Revenue growth%
2.32
3.34
3.01
0.40
0.40
0.40
2.03
1.84
3.71
4.62
16.27
2.03
2.18
84
7.47
Gross margin%
17.43
19.13
21.32
21.07
19.85
20.79
23.41
24.86
26.66
25.63
8.15
24.86
21.20
92
19.80
Operating margin%
16.52
14.63
14.62
11.86
14.43
12.11
9.77
8.05
10.54
10.40
20.51
10.40
11.99
42
21.78
Net margin%
13.65
14.83
15.26
16.40
17.71
17.83
20.53
17.75
19.34
16.54
27.23
17.83
17.13
19
21.59
P/E ratio (avg)x
23.41
25.60
28.22
31.25
32.20
33.16
33.43
36.36
34.06
35.76
11.89
34.06
32.68
39
30.96
EV/EBITx
46.17
46.46
49.94
54.95
55.63
55.93
64.60
61.12
70.87
71.67
10.19
64.60
55.78
62
25.78
FCF yield (avg)%
20.95
21.72
22.03
22.99
24.94
22.33
22.74
20.40
20.70
20.41
23.51
20.70
21.88
42
25.67
FCF margin%
13.05
10.29
7.51
5.03
6.39
4.10
6.24
3.50
0.58
2.50
10.73
3.50
5.63
79
0.434
FCF / Net incomex
1.526
1.526
1.582
1.590
1.915
2.265
2.348
2.629
2.834
3.182
0.885
2.629
2.090
59
20.83
ROIC%
11.50
8.50
9.86
9.88
11.80
11.77
9.04
8.57
10.76
11.94
14.67
10.76
10.32
52
21.87
Return on equity%
0.77
1.34
3.55
1.34
2.85
0.89
1.26
3.81
4.92
6.28
17.72
3.81
2.09
44
23.05
Return on assets%
17.41
19.09
16.37
14.90
16.99
18.85
16.91
17.10
15.34
12.67
9.31
16.91
16.95
13
0.21
EPS¥
0.37
0.36
0.37
0.41
0.44
0.43
0.41
0.40
0.39
0.41
0.22
(1.17%)
1.03%
—
13.56
EPS growth%
9.47
9.37
12.00
12.35
15.14
13.08
14.31
12.47
13.07
15.11
15.58
13.08
12.77
59
0.13
Bookvalue per sh¥
0.27
0.24
0.23
0.20
0.18
0.19
0.17
0.19
0.20
0.19
0.31
0.95%
(3.28%)
—
0.09
FCF per share¥
0.31
0.30
0.31
0.31
0.33
0.38
0.37
0.41
0.45
0.48
0.17
7.58%
6.06%
—
0.07
Dividend per sh¥
0.12
0.12
0.13
0.15
0.14
0.15
0.17
0.18
0.20
0.21
0.28
7.99%
7.01%
—
15.21
Div yield (avg)%
1.49
4.35
2.21
0.49
0.40
1.17
3.56
5.48
7.34
8.76
23.33
5.48
2.88
19
16.77
Payout ratio%
13.11
15.60
16.25
13.57
14.95
14.37
16.88
15.98
14.88
17.86
14.65
15.98
15.28
34
4.462
Shares (diluted)B
2.850
3.076
3.309
2.818
2.911
3.054
3.184
2.935
2.784
2.465
4.612
(3.27%)
(2.58%)
40
7.95
Buyback yield%
10.54
9.42
7.44
6.19
4.48
2.54
0.40
1.97
1.26
3.07
25.54
1.97
3.77
29
0.648
D/E ratiox
0.850
0.861
0.931
0.975
0.999
0.913
0.917
0.833
0.799
0.778
0.659
0.833
0.887
7
2.778
Enterprise value¥B
2.247
1.995
1.950
1.975
2.079
2.043
1.835
1.643
1.642
1.522
1.862
(6.05%)
(5.07%)
71
0.913
LT debt¥B
1.843
1.739
1.819
1.796
1.708
1.672
1.739
1.945
2.039
2.264
0.654
5.79%
1.96%
66
Revenue
¥3.795B
3.79%
1.00×
Cost of revenue
¥2.120B
3.88%
1.01×
Operating expenses
¥648.9M
3.62%
0.98×
Property and equipment
14.27%