2.737
Revenue¥B
2.151
2.282
2.464
2.696
2.929
3.073
3.265
3.546
3.848
4.074
2.944
6.82%
7.32%
62
26.11
Revenue growth%
12.22
9.56
11.29
12.79
14.05
15.61
18.22
16.84
18.28
21.17
26.05
18.22
14.83
70
24.80
Gross margin%
22.04
25.03
26.77
27.42
25.14
24.36
22.69
21.72
23.55
21.85
14.73
22.69
23.95
26
3.78
Operating margin%
4.35
5.51
5.57
7.22
7.05
7.04
4.92
7.61
5.00
4.20
14.00
5.00
5.54
27
24.50
Net margin%
26.61
23.69
25.57
26.45
25.16
25.85
22.90
23.27
25.26
24.79
22.86
24.79
25.21
30
13.14
P/E ratio (avg)x
8.023
7.705
8.839
9.770
9.281
9.977
11.42
12.15
12.62
11.85
11.55
11.85
9.873
27
22.88
EV/EBITx
30.54
34.25
34.07
32.01
32.53
35.50
35.90
33.05
36.00
34.19
22.33
35.50
34.13
7
8.89
FCF yield (avg)%
12.17
11.37
11.83
9.29
8.41
6.02
6.69
9.25
6.77
6.11
20.20
6.69
8.83
79
26.49
FCF margin%
28.31
30.19
31.32
29.80
32.63
30.70
30.59
30.90
31.13
32.42
10.45
30.90
30.80
49
0.108
FCF / Net incomex
2.482
2.781
2.857
2.784
3.135
3.039
3.106
3.225
3.132
3.190
1.693
3.132
3.073
29
15.26
ROIC%
5.04
7.47
7.32
8.78
6.48
4.54
1.75
0.40
0.40
0.40
3.63
0.40
4.79
56
24.28
Return on equity%
8.32
8.75
8.61
10.38
8.05
9.73
7.19
5.03
3.11
3.13
9.59
5.03
8.19
26
20.47
Return on assets%
22.31
20.69
22.08
20.02
22.60
19.88
22.81
21.00
18.11
16.12
22.32
19.88
20.84
16
0.09
EPS¥
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.10
(2.73%)
(0.47%)
—
27.65
EPS growth%
21.83
20.46
18.22
18.27
16.37
17.96
16.80
16.15
16.77
14.53
15.12
16.77
17.38
33
0.02
Bookvalue per sh¥
0.08
0.07
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
(0.78%)
(2.77%)
—
0.14
FCF per share¥
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(5.47%)
(5.31%)
—
0.03
Dividend per sh¥
0.09
0.09
0.08
0.09
0.08
0.08
0.07
0.06
0.06
0.06
0.14
(7.44%)
(5.27%)
—
20.71
Div yield (avg)%
27.19
27.37
25.98
28.04
30.43
31.46
28.61
30.68
30.38
32.20
13.35
30.68
29.50
30
3.17
Payout ratio%
1.25
0.67
1.60
2.84
4.50
6.01
8.37
6.23
4.94
4.82
3.58
6.01
4.66
26
8.129
Shares (diluted)B
9.065
8.530
8.573
9.736
9.371
8.963
9.350
10.04
10.75
12.29
8.161
5.58%
3.28%
51
9.85
Buyback yield%
9.01
9.10
7.18
6.94
9.49
11.83
10.17
8.87
7.11
6.60
26.93
8.87
8.94
79
1.737
D/E ratiox
0.365
0.376
0.362
0.411
0.386
0.409
0.414
0.455
0.515
0.535
1.156
0.455
0.410
84
1.871
Enterprise value¥B
0.899
0.931
0.866
0.806
0.881
1.006
0.972
1.112
1.155
1.243
3.504
7.13%
3.45%
44
3.732
LT debt¥B
2.886
2.974
2.986
3.038
3.305
3.910
4.121
4.173
4.213
4.993
1.871
8.60%
7.44%
43
Revenue
¥4.074B
7.32%
1.00×
Cost of revenue
¥2.595B
7.29%
1.00×
Operating expenses
¥682.5M
6.94%
0.97×
Property and equipment
17.11%