1.546
Revenue¥B
1.378
1.450
1.504
1.529
1.582
1.659
1.745
1.840
1.939
2.040
1.678
5.22%
4.22%
39
12.87
Revenue growth%
12.99
10.48
10.38
8.02
9.85
11.01
11.38
13.55
13.64
13.05
12.96
13.05
11.19
39
22.36
Gross margin%
12.55
10.00
9.79
11.11
12.43
11.99
11.12
13.84
11.88
14.56
25.75
11.99
11.94
75
4.84
Operating margin%
1.90
0.40
0.40
0.97
1.81
1.23
0.40
0.40
0.40
2.38
16.52
0.40
0.68
7
16.46
Net margin%
22.78
19.79
16.97
18.31
20.40
22.42
22.14
21.76
22.80
24.73
6.34
22.42
21.95
69
20.04
P/E ratio (avg)x
10.17
11.20
11.11
12.76
13.29
15.07
16.92
18.24
20.59
20.40
31.37
18.24
14.18
53
16.94
EV/EBITx
27.73
26.60
27.39
29.04
32.80
38.81
43.23
50.46
58.21
60.66
23.71
50.46
35.81
54
2.95
FCF yield (avg)%
6.17
4.35
7.05
5.81
5.41
3.31
3.58
2.56
3.45
2.58
6.62
3.31
3.96
64
3.09
FCF margin%
21.18
21.20
22.32
24.09
26.47
26.47
23.62
23.24
21.51
20.37
23.04
23.24
22.78
28
0.685
FCF / Net incomex
0.274
0.280
0.272
0.309
0.298
0.337
0.381
0.396
0.453
0.449
1.356
0.396
0.323
26
11.15
ROIC%
22.99
20.85
23.00
22.99
23.36
25.97
24.95
25.26
25.70
27.75
2.94
25.70
24.16
52
16.34
Return on equity%
30.13
31.28
33.57
34.45
37.04
35.30
33.48
31.49
29.88
28.90
16.19
31.49
32.48
65
23.82
Return on assets%
5.07
5.91
3.99
5.18
4.41
4.36
5.44
8.10
8.39
10.70
21.07
8.10
5.31
68
0.55
EPS¥
0.25
0.24
0.21
0.21
0.19
0.19
0.18
0.18
0.19
0.19
0.56
(0.24%)
(3.83%)
—
6.80
EPS growth%
20.78
18.92
21.63
20.65
21.09
19.25
20.65
18.28
21.18
22.46
19.73
20.65
20.72
76
0.86
Bookvalue per sh¥
0.89
0.89
1.05
1.05
1.21
1.19
1.35
1.53
1.76
1.93
0.39
9.81%
8.04%
—
0.18
FCF per share¥
0.82
0.90
0.99
0.96
0.98
1.03
1.08
1.00
0.99
1.00
1.01
0.42%
3.11%
—
0.25
Dividend per sh¥
0.69
0.78
0.83
0.89
1.07
1.28
1.36
1.59
1.84
1.90
0.85
12.24%
10.32%
—
8.22
Div yield (avg)%
19.59
17.24
18.16
18.14
15.89
18.59
18.40
16.68
17.86
19.38
20.16
18.40
18.15
23
7.47
Payout ratio%
20.54
18.59
20.93
23.35
21.02
23.38
22.73
21.99
20.89
23.10
14.06
22.73
21.51
52
1.243
Shares (diluted)B
1.548
1.454
1.653
1.620
1.543
1.745
1.832
1.984
1.975
2.105
1.278
6.41%
3.46%
43
29.05
Buyback yield%
18.25
16.71
19.29
17.05
18.70
16.68
17.51
20.03
21.68
21.13
26.75
20.03
18.47
79
0.311
D/E ratiox
1.222
1.126
1.229
1.310
1.166
1.061
1.103
1.097
1.042
1.102
0.792
1.097
1.115
85
0.210
Enterprise value¥B
0.231
0.237
0.234
0.220
0.201
0.195
0.175
0.171
0.154
0.158
1.711
(4.60%)
(4.80%)
31
1.396
LT debt¥B
1.635
1.508
1.401
1.539
1.469
1.465
1.436
1.321
1.309
1.286
1.666
(2.62%)
(1.85%)
18
Revenue
¥2.040B
4.22%
1.00×
Cost of revenue
¥1.036B
4.22%
1.00×
Operating expenses
¥464.3M
4.58%
1.04×
Property and equipment
19.40%