1.361
Revenue¥B
1.697
1.718
1.783
1.852
1.898
1.963
2.017
2.078
2.115
2.194
1.420
2.94%
2.94%
87
3.84
Revenue growth%
18.66
21.32
20.32
21.43
24.25
21.92
22.31
21.51
19.19
20.20
12.41
21.51
21.38
82
8.40
Gross margin%
23.89
21.04
23.60
25.69
25.54
24.97
24.78
25.18
26.17
27.10
17.43
25.18
25.08
7
18.80
Operating margin%
28.04
28.76
30.15
28.13
25.45
23.07
21.43
24.06
22.01
23.14
5.97
23.07
24.75
69
4.44
Net margin%
24.37
27.07
26.39
24.72
23.98
23.87
22.59
22.52
24.01
26.43
24.48
23.87
24.19
93
9.603
P/E ratio (avg)x
31.02
32.56
29.63
27.10
27.90
25.37
22.64
24.99
22.29
22.07
24.11
22.64
26.24
55
19.38
EV/EBITx
5.544
4.923
4.611
4.128
3.735
3.840
3.570
3.870
3.844
3.829
29.18
3.840
3.857
74
6.37
FCF yield (avg)%
18.49
15.68
15.67
18.21
19.35
19.88
21.51
23.71
26.22
29.11
10.11
23.71
19.61
51
18.77
FCF margin%
2.11
0.96
0.40
0.40
1.35
2.12
1.29
0.40
2.48
1.19
29.54
1.29
1.24
22
1.084
FCF / Net incomex
0.657
0.685
0.762
0.789
0.832
0.847
0.968
1.028
1.043
1.219
1.683
1.028
0.840
47
24.66
ROIC%
11.81
12.75
13.94
12.75
14.21
11.66
13.63
15.37
12.48
13.48
16.51
13.48
13.12
64
8.80
Return on equity%
20.64
18.16
19.86
17.23
14.83
12.56
11.47
13.82
12.83
9.84
11.20
12.56
14.33
73
22.61
Return on assets%
24.51
22.55
20.30
17.72
14.80
13.83
14.73
16.47
15.48
16.82
2.42
15.48
16.64
52
0.42
EPS¥
0.27
0.27
0.24
0.22
0.22
0.23
0.23
0.24
0.23
0.21
0.44
(1.58%)
(2.35%)
—
7.05
EPS growth%
8.58
9.21
11.19
13.11
16.03
13.52
11.22
9.05
6.95
7.20
22.63
9.05
10.20
43
0.38
Bookvalue per sh¥
0.44
0.46
0.45
0.50
0.53
0.53
0.49
0.46
0.44
0.42
0.23
(4.33%)
(1.33%)
—
0.42
FCF per share¥
0.21
0.20
0.21
0.23
0.24
0.24
0.27
0.24
0.26
0.27
0.34
2.46%
1.28%
—
0.30
Dividend per sh¥
0.29
0.27
0.31
0.35
0.32
0.36
0.38
0.35
0.40
0.39
0.38
3.93%
2.75%
—
11.16
Div yield (avg)%
21.23
18.42
18.76
20.39
22.34
22.45
23.71
21.23
20.81
18.30
13.34
21.23
21.02
7
14.08
Payout ratio%
0.40
1.02
1.73
0.40
3.09
2.84
0.40
2.59
4.94
6.26
19.87
2.84
2.16
24
3.347
Shares (diluted)B
3.882
4.344
4.579
4.504
4.543
4.780
4.785
5.130
5.118
5.663
3.414
4.51%
3.89%
82
24.84
Buyback yield%
2.77
0.40
0.59
2.23
3.79
1.66
0.40
0.40
1.32
3.37
19.90
1.32
1.49
47
0.231
D/E ratiox
2.371
2.396
2.694
3.073
3.659
4.025
4.440
4.694
5.542
6.514
0.692
4.694
3.842
15
1.787
Enterprise value¥B
1.344
1.362
1.387
1.546
1.756
1.951
2.113
2.055
2.153
2.419
0.710
6.62%
5.86%
26
0.746
LT debt¥B
0.913
0.837
0.782
0.831
0.923
1.023
1.149
1.313
1.399
1.391
0.083
8.55%
5.30%
20
Revenue
¥2.194B
2.94%
1.00×
Cost of revenue
¥1.407B
2.70%
0.98×
Operating expenses
¥296.1M
3.72%
1.08×
Property and equipment
16.58%
Goodwill & intangibles
16.14%