0.863
Revenue¥B
0.553
0.596
0.640
0.691
0.738
0.777
0.827
0.902
0.983
1.059
0.898
7.49%
7.18%
59
6.68
Revenue growth%
19.97
21.13
22.35
23.93
23.33
24.44
25.80
24.94
23.16
20.94
19.05
24.44
23.25
77
13.89
Gross margin%
5.13
3.31
1.95
0.40
3.35
1.30
0.40
0.40
2.38
3.37
10.90
1.30
2.16
32
27.04
Operating margin%
21.17
21.44
19.64
18.56
16.97
16.89
15.59
15.01
17.46
16.48
2.21
16.48
17.22
77
10.41
Net margin%
4.76
3.29
0.58
0.40
1.11
1.06
0.72
0.40
0.40
1.36
3.53
0.72
0.89
73
26.29
P/E ratio (avg)x
20.33
21.82
24.10
26.17
24.54
22.24
21.16
22.87
25.18
23.92
22.17
22.87
23.39
61
17.13
EV/EBITx
20.01
21.79
23.46
25.33
28.13
31.65
34.04
34.23
34.24
37.45
13.38
34.23
29.89
78
6.48
FCF yield (avg)%
2.51
4.20
3.17
1.58
3.72
5.17
7.93
10.60
9.97
8.10
20.20
8.10
4.68
11
14.28
FCF margin%
19.47
22.40
21.46
23.62
20.80
20.36
17.77
16.82
18.76
21.37
15.72
18.76
20.58
77
1.216
FCF / Net incomex
0.774
0.824
0.826
0.923
0.994
1.014
0.973
1.082
1.138
1.335
0.266
1.082
0.983
41
29.91
ROIC%
11.82
12.68
15.33
15.44
17.22
15.70
14.25
16.74
13.85
14.09
17.16
14.25
14.79
90
9.00
Return on equity%
0.40
2.72
0.40
1.98
4.28
4.98
4.27
3.48
3.07
5.56
28.20
4.27
3.28
18
26.89
Return on assets%
27.64
26.32
28.54
30.91
30.91
29.94
31.00
30.91
33.19
35.85
11.04
31.00
30.91
83
0.47
EPS¥
0.43
0.41
0.42
0.37
0.40
0.40
0.37
0.40
0.41
0.44
0.51
2.02%
(1.02%)
—
26.12
EPS growth%
0.45
2.67
1.32
2.91
1.49
2.62
3.64
2.70
3.42
1.47
17.43
2.70
2.64
46
0.16
Bookvalue per sh¥
0.51
0.52
0.56
0.60
0.67
0.68
0.62
0.56
0.52
0.47
0.10
(6.60%)
0.13%
—
0.27
FCF per share¥
0.21
0.21
0.23
0.24
0.29
0.34
0.40
0.45
0.51
0.53
0.55
12.72%
9.51%
—
0.31
Dividend per sh¥
0.17
0.17
0.16
0.17
0.18
0.18
0.17
0.16
0.17
0.17
0.11
(0.92%)
(1.21%)
—
26.99
Div yield (avg)%
2.33
1.48
1.82
0.98
3.00
1.85
2.92
0.40
3.36
4.85
4.28
2.92
2.09
59
24.12
Payout ratio%
19.75
18.08
15.92
17.94
19.36
19.09
21.62
20.94
18.58
17.67
5.27
19.09
18.84
5
1.975
Shares (diluted)B
1.555
1.378
1.478
1.382
1.256
1.133
1.194
1.148
1.028
0.987
1.937
(4.71%)
(4.60%)
62
3.98
Buyback yield%
14.99
12.99
12.40
10.35
8.51
8.93
9.09
11.08
8.20
9.81
9.40
9.09
10.08
81
1.400
D/E ratiox
1.566
1.484
1.550
1.428
1.613
1.659
1.654
1.814
1.665
1.516
0.133
1.659
1.589
24
648.2
Enterprise value¥M
224.4
211.5
206.5
199.8
208.3
205.9
190.5
184.8
174.4
173.5
415.6
(3.59%)
(3.51%)
62
523.0
LT debt¥M
812.2
756.5
825.8
778.8
858.0
898.5
951.3
892.2
884.8
903.0
911.1
1.03%
1.55%
9
Revenue
¥1.059B
7.18%
1.00×
Cost of revenue
¥600.5M
6.66%
0.95×
Operating expenses
¥237.9M
7.69%
1.05×
Property and equipment
17.43%