0.190
Revenue¥B
1.207
1.236
1.242
1.241
1.233
1.224
1.248
1.235
1.228
1.259
0.204
0.42%
0.53%
21
12.54
Revenue growth%
30.29
28.30
28.97
27.85
25.17
28.00
29.90
27.32
28.33
29.11
4.44
28.33
28.32
80
10.75
Gross margin%
8.87
6.13
7.22
5.10
3.64
2.95
3.05
4.46
5.91
8.17
14.84
4.46
5.50
78
17.07
Operating margin%
0.40
2.21
1.45
3.95
5.49
4.19
6.43
6.75
4.18
4.69
13.20
4.69
4.18
56
17.40
Net margin%
21.23
20.84
18.68
18.67
15.81
13.22
13.68
15.86
14.53
13.93
11.21
13.93
15.84
18
24.63
P/E ratio (avg)x
44.41
45.05
41.75
46.07
45.14
45.87
51.44
50.21
53.71
57.77
7.501
51.44
45.97
7
36.65
EV/EBITx
9.399
9.657
8.543
9.290
8.441
8.275
7.707
7.380
7.436
8.227
17.27
7.707
8.358
69
11.17
FCF yield (avg)%
16.42
17.08
15.73
15.92
18.40
17.37
18.72
16.21
13.59
13.65
12.49
16.21
16.31
72
14.86
FCF margin%
19.06
16.78
16.57
15.23
13.61
15.61
14.69
14.81
13.10
11.07
10.87
14.69
15.02
85
1.548
FCF / Net incomex
2.579
2.908
2.791
2.941
2.820
3.271
3.329
3.704
4.384
5.185
0.671
3.704
3.106
13
23.00
ROIC%
12.66
13.14
12.70
15.01
13.25
15.55
13.00
10.54
8.82
9.03
19.86
10.54
12.85
89
23.75
Return on equity%
2.56
3.02
0.97
2.00
0.40
3.01
5.96
3.11
3.99
2.44
22.50
3.11
2.79
76
7.40
Return on assets%
31.11
28.33
27.81
30.26
27.43
28.35
31.13
31.05
33.38
33.05
22.51
31.13
30.66
35
0.02
EPS¥
0.12
0.12
0.13
0.12
0.12
0.13
0.15
0.15
0.17
0.18
0.02
7.98%
5.84%
—
26.56
EPS growth%
30.09
28.25
27.82
27.34
27.99
25.25
26.23
27.67
30.33
31.81
19.86
27.67
27.91
56
0.11
Bookvalue per sh¥
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(2.82%)
(3.39%)
—
0.11
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.01
0.04
(5.57%)
(3.63%)
—
0.02
Dividend per sh¥
0.16
0.17
0.20
0.21
0.25
0.29
0.31
0.33
0.38
0.45
0.03
12.33%
11.71%
—
12.05
Div yield (avg)%
19.12
19.13
21.82
20.79
19.74
22.47
25.12
23.63
25.08
24.58
25.27
24.58
22.14
6
18.65
Payout ratio%
22.03
20.42
22.56
23.52
22.33
21.96
21.76
24.71
24.14
23.21
28.64
23.21
22.44
63
3.965
Shares (diluted)B
5.604
6.246
6.636
6.403
6.411
7.022
7.841
7.680
8.960
10.29
3.808
9.92%
6.77%
63
29.91
Buyback yield%
13.69
11.85
14.56
13.98
11.28
13.20
12.63
13.39
15.67
17.94
8.33
13.39
13.54
24
1.088
D/E ratiox
1.017
0.902
0.856
0.954
1.048
1.124
0.995
1.075
1.179
1.165
1.419
1.124
1.033
58
0.545
Enterprise value¥B
0.978
0.901
0.835
0.925
0.933
1.078
1.205
1.326
1.375
1.422
0.553
8.79%
3.40%
61
265.3
LT debt¥M
553.1
609.7
649.3
583.0
638.9
608.0
550.1
565.1
524.7
574.2
854.5
(2.11%)
(0.75%)
93
Revenue
¥1.259B
0.53%
1.00×
Cost of revenue
¥654.9M
0.68%
1.02×
Operating expenses
¥242.1M
0.56%
1.00×
Goodwill & intangibles
17.66%
Property and equipment
15.09%