0.339
Revenue¥B
0.875
0.906
0.959
1.000
1.048
1.111
1.181
1.214
1.278
0.355
0.360
5.02%
5.02%
29
4.37
Revenue growth%
0.40
0.40
0.40
2.99
2.77
2.08
0.40
0.40
1.85
15.12
6.07
1.85
1.04
80
26.88
Gross margin%
5.62
6.50
9.35
10.02
9.95
12.73
12.04
11.14
13.26
17.96
20.15
12.04
9.99
84
28.33
Operating margin%
1.81
0.40
0.40
2.77
5.71
7.83
6.94
6.28
4.46
19.08
25.94
6.28
4.36
90
26.68
Net margin%
12.70
13.43
13.77
16.60
15.42
16.34
17.68
16.64
18.55
2.55
2.02
16.64
15.88
94
27.97
P/E ratio (avg)x
18.83
18.82
20.27
21.65
21.94
19.11
18.17
16.18
16.37
33.61
28.79
18.17
18.97
68
17.38
EV/EBITx
17.20
18.25
21.72
21.46
25.20
28.93
30.67
35.68
41.72
36.85
28.88
30.67
23.46
13
28.11
FCF yield (avg)%
11.11
12.65
15.21
15.64
13.52
12.62
12.46
11.87
11.27
14.69
23.31
12.46
12.63
58
14.39
FCF margin%
7.04
8.96
11.32
11.17
10.65
9.09
10.60
10.76
10.56
26.67
23.85
10.60
10.58
28
1.068
FCF / Net incomex
1.938
1.834
1.853
1.882
2.121
2.043
1.911
1.816
1.781
0.187
0.180
1.911
1.897
14
14.88
ROIC%
23.38
21.52
20.72
18.37
20.12
18.74
21.54
20.23
20.75
28.20
10.22
20.23
20.74
26
7.19
Return on equity%
5.53
7.03
9.00
6.68
6.83
4.94
4.21
6.38
4.62
21.09
20.03
4.94
6.53
44
25.86
Return on assets%
15.15
17.64
16.00
13.75
11.17
11.94
10.85
11.97
11.21
6.61
23.71
11.21
12.86
34
0.26
EPS¥
0.15
0.15
0.17
0.18
0.21
0.23
0.25
0.29
0.31
0.30
0.29
11.62%
9.24%
—
20.10
EPS growth%
19.75
17.57
17.27
18.12
19.85
21.32
21.26
24.20
21.93
3.09
17.71
21.32
20.05
15
0.11
Bookvalue per sh¥
0.40
0.41
0.49
0.52
0.61
0.66
0.77
0.92
1.03
0.20
0.40
14.89%
12.95%
—
0.29
FCF per share¥
0.21
0.25
0.24
0.25
0.27
0.30
0.33
0.34
0.36
0.41
0.18
7.86%
6.47%
—
0.10
Dividend per sh¥
0.35
0.36
0.35
0.38
0.37
0.37
0.41
0.39
0.40
0.14
0.20
0.85%
2.65%
—
26.78
Div yield (avg)%
17.12
14.28
11.32
8.52
8.29
11.28
9.75
9.44
12.17
2.14
27.31
9.75
11.30
11
20.16
Payout ratio%
15.11
14.49
12.88
11.36
10.66
10.38
10.04
12.15
15.02
13.89
23.71
10.66
12.52
32
2.236
Shares (diluted)B
1.905
1.668
1.505
1.291
1.379
1.435
1.288
1.170
1.117
2.204
2.256
(2.85%)
(4.74%)
32
21.46
Buyback yield%
7.04
7.81
9.17
7.88
10.22
11.69
14.44
17.03
19.60
3.12
22.98
14.44
9.70
70
0.642
D/E ratiox
2.309
2.502
2.818
3.132
2.935
3.346
3.753
4.363
4.193
0.613
1.648
3.753
3.033
29
149.7
Enterprise value¥M
330.2
301.1
314.5
318.2
328.5
361.5
392.0
408.3
372.8
323.2
793.5
3.22%
0.99%
74
0.350
LT debt¥B
0.223
0.212
0.217
0.216
0.237
0.253
0.260
0.243
0.266
0.596
1.047
4.20%
1.96%
84
Revenue
¥1.278B
5.02%
1.00×
Cost of revenue
¥860.2M
4.99%
1.00×
Operating expenses
¥252.4M
5.27%
1.02×
Property and equipment
20.61%