1.055
Revenue¥B
0.964
1.005
1.054
1.117
1.176
1.238
1.279
1.358
1.389
1.423
1.111
3.87%
4.35%
71
13.90
Revenue growth%
23.12
21.08
18.80
16.17
18.83
16.69
15.74
18.28
20.72
18.52
18.61
18.28
18.66
15
5.93
Gross margin%
17.97
18.49
18.26
16.72
14.90
11.93
12.86
14.14
13.20
14.52
20.87
13.20
14.71
91
18.43
Operating margin%
23.91
21.60
21.77
24.39
25.17
27.45
29.36
30.45
30.85
28.98
22.94
29.36
26.31
43
4.11
Net margin%
12.43
13.82
13.49
11.16
11.29
9.37
9.72
6.95
4.69
2.74
22.63
6.95
10.44
20
28.89
P/E ratio (avg)x
25.54
24.75
28.07
26.27
24.79
23.83
25.82
24.11
25.36
25.29
29.90
25.29
25.33
31
6.153
EV/EBITx
37.99
40.36
38.09
42.34
43.98
39.43
41.01
37.50
38.43
42.55
20.72
39.43
39.89
81
23.34
FCF yield (avg)%
8.14
5.40
5.56
4.35
4.75
6.73
5.16
2.92
2.26
0.40
12.01
2.92
4.95
35
11.15
FCF margin%
14.92
13.59
11.06
12.77
15.11
13.33
15.48
12.65
11.07
12.72
22.69
12.72
13.05
11
0.867
FCF / Net incomex
0.869
0.987
0.964
1.064
1.259
1.379
1.592
1.749
1.875
2.048
0.192
1.749
1.319
62
4.90
ROIC%
4.19
3.39
4.03
1.95
4.26
5.45
4.70
7.15
4.34
4.68
17.71
4.70
4.30
76
28.52
Return on equity%
22.33
22.96
24.26
22.79
24.97
24.52
27.25
24.48
27.23
26.48
27.11
26.48
24.50
90
12.73
Return on assets%
7.26
5.20
8.12
10.39
9.90
8.59
9.45
9.63
10.83
10.31
23.68
9.63
9.54
48
0.32
EPS¥
1.10
0.97
0.95
0.85
0.91
0.95
0.99
1.05
0.93
0.87
0.33
(0.77%)
(3.13%)
—
6.00
EPS growth%
2.91
3.10
2.33
3.08
3.41
3.67
5.66
7.12
4.16
2.99
23.00
4.16
3.26
61
0.31
Bookvalue per sh¥
2.29
2.43
2.46
2.65
2.78
3.19
3.64
3.46
3.94
4.02
1.06
7.70%
7.06%
—
0.39
FCF per share¥
1.49
1.57
1.72
1.64
1.79
1.90
2.04
2.06
1.94
1.78
1.25
(0.12%)
2.65%
—
0.72
Dividend per sh¥
0.97
1.03
1.08
1.12
1.20
1.12
0.97
0.96
0.93
0.91
0.87
(5.48%)
(0.17%)
—
16.77
Div yield (avg)%
22.27
23.81
20.89
22.18
23.16
22.14
21.87
19.52
20.91
20.30
27.62
20.91
22.01
33
9.53
Payout ratio%
19.67
17.85
16.49
14.03
12.72
12.46
11.66
14.32
13.36
11.07
13.47
12.46
13.69
51
0.548
Shares (diluted)B
0.847
0.816
0.783
0.876
0.909
0.906
0.920
1.011
1.166
1.115
0.560
4.18%
3.18%
14
20.19
Buyback yield%
19.16
19.00
18.76
20.06
22.76
19.98
21.29
22.39
23.16
24.78
27.62
22.39
20.68
12
0.230
D/E ratiox
0.623
0.658
0.657
0.596
0.554
0.557
0.547
0.558
0.516
0.476
0.797
0.547
0.558
72
1.124
Enterprise value¥B
0.797
0.936
0.881
1.032
1.087
1.276
1.261
1.251
1.251
1.195
1.413
1.91%
4.40%
21
834.5
LT debt¥M
492.5
555.3
581.4
639.9
685.1
785.3
718.4
783.0
793.5
773.0
145.2
2.44%
5.84%
14
Revenue
¥1.423B
4.35%
1.00×
Cost of revenue
¥813.4M
4.25%
0.99×
Operating expenses
¥267.8M
4.18%
0.98×
Property and equipment
15.12%