0.581
Revenue¥B
0.920
0.927
0.930
0.949
0.972
0.982
0.997
1.004
1.050
1.069
0.636
1.93%
1.97%
71
11.02
Revenue growth%
29.22
30.48
30.70
32.03
30.58
32.91
35.54
33.81
33.19
35.20
28.61
33.81
32.47
36
17.70
Gross margin%
35.81
36.42
33.48
36.44
37.28
35.62
33.34
34.28
34.05
33.28
25.50
34.05
34.95
82
6.55
Operating margin%
20.85
22.57
24.10
26.32
24.77
27.12
29.33
30.96
28.46
27.60
14.45
28.46
26.72
78
26.15
Net margin%
20.61
20.86
18.56
15.92
13.92
12.07
12.67
15.30
18.02
19.92
29.62
15.30
16.97
64
11.77
P/E ratio (avg)x
28.67
29.58
29.64
28.71
30.93
28.21
26.04
26.93
27.18
25.87
36.85
26.93
28.44
52
30.77
EV/EBITx
11.12
10.68
11.40
12.65
11.55
10.28
11.26
11.02
12.15
13.09
16.92
11.26
11.33
34
26.10
FCF yield (avg)%
3.81
6.04
8.99
11.51
9.77
11.89
9.46
7.08
7.09
7.74
21.34
7.74
8.36
66
26.94
FCF margin%
3.54
1.19
2.70
3.93
6.49
9.22
7.09
5.47
6.03
3.12
2.66
6.03
4.70
55
0.681
FCF / Net incomex
1.960
2.107
2.105
2.314
2.688
3.002
3.333
3.586
4.008
4.568
1.495
3.586
2.845
69
20.68
ROIC%
7.63
5.68
5.25
5.69
2.97
3.96
3.38
0.98
0.40
0.40
10.37
0.98
3.67
77
14.48
Return on equity%
32.98
35.38
34.07
31.36
33.58
34.26
36.44
33.97
31.62
30.95
25.07
33.97
33.78
45
10.57
Return on assets%
9.73
11.52
13.50
16.33
17.68
16.17
13.95
15.55
14.10
16.66
21.96
15.55
14.83
55
1.68
EPS¥
0.33
0.31
0.28
0.25
0.26
0.23
0.20
0.19
0.17
0.16
1.80
(9.65%)
(8.46%)
—
6.73
EPS growth%
20.61
18.34
19.83
18.61
20.97
21.42
23.13
22.14
22.06
19.16
3.03
22.06
20.79
41
2.41
Bookvalue per sh¥
1.86
1.64
1.68
1.84
1.94
1.99
2.04
1.95
2.12
2.13
2.54
1.91%
1.36%
—
1.91
FCF per share¥
1.79
1.86
1.88
1.91
2.02
1.91
2.09
2.02
1.93
2.01
0.86
(0.13%)
1.61%
—
2.47
Dividend per sh¥
1.17
1.00
0.90
0.78
0.74
0.70
0.70
0.60
0.53
0.52
1.14
(6.79%)
(8.71%)
—
17.45
Div yield (avg)%
28.73
31.49
31.71
33.49
35.49
36.44
34.14
31.74
28.96
28.85
24.35
31.74
31.73
11
6.86
Payout ratio%
17.93
19.73
19.04
20.20
22.80
20.91
20.92
23.53
22.21
20.38
19.62
20.92
20.65
65
240.5
Shares (diluted)M
156.4
165.4
176.0
162.6
169.5
168.6
179.2
153.4
146.3
149.3
236.7
(2.51%)
(1.70%)
54
6.39
Buyback yield%
8.03
10.76
12.39
11.96
9.32
9.83
10.24
11.91
10.69
7.88
24.46
10.24
10.46
14
1.738
D/E ratiox
0.850
0.772
0.862
0.802
0.781
0.734
0.824
0.738
0.823
0.902
1.358
0.823
0.813
18
0.378
Enterprise value¥B
0.115
0.116
0.108
0.109
0.110
0.115
0.102
0.089
0.088
0.093
1.006
(3.36%)
(1.37%)
28
0.742
LT debt¥B
1.267
1.189
1.238
1.298
1.468
1.607
1.833
2.006
2.267
2.411
0.937
10.43%
8.05%
53
Revenue
¥1.069B
1.97%
1.00×
Cost of revenue
¥485.3M
2.19%
1.02×
Operating expenses
¥224.2M
2.13%
1.02×
Property and equipment
18.96%