1.162
Revenue¥B
3.278
3.201
3.223
3.286
3.358
3.365
3.414
3.351
3.322
3.345
1.251
(0.08%)
0.35%
24
19.17
Revenue growth%
28.15
30.97
30.20
32.71
30.84
32.50
31.96
34.49
33.71
32.62
23.95
32.62
32.23
22
16.72
Gross margin%
11.08
10.63
11.15
9.73
8.56
11.21
11.10
13.89
14.80
17.70
22.78
13.89
11.12
60
7.02
Operating margin%
19.94
19.89
18.90
21.90
20.09
20.50
23.49
24.15
21.92
20.20
16.39
21.92
20.35
94
24.30
Net margin%
11.90
14.53
14.19
12.31
14.90
14.66
15.40
17.88
19.58
19.14
19.68
17.88
14.78
59
7.601
P/E ratio (avg)x
42.43
45.63
51.95
56.79
58.92
70.70
78.47
82.25
87.80
105.5
16.02
82.25
64.81
39
9.178
EV/EBITx
15.18
15.82
15.84
15.07
14.10
14.04
15.87
16.38
18.29
19.80
27.87
16.38
15.83
56
25.07
FCF yield (avg)%
1.80
0.40
3.12
2.48
3.76
3.41
4.89
3.43
4.42
1.68
25.54
3.43
3.27
26
18.19
FCF margin%
12.36
10.10
7.46
5.98
6.11
6.10
7.09
6.20
7.48
5.97
16.72
6.20
6.65
68
0.795
FCF / Net incomex
1.030
1.115
1.170
1.363
1.560
1.676
1.683
1.756
2.073
2.234
0.465
1.756
1.618
15
26.57
ROIC%
7.79
6.74
4.89
4.42
3.69
1.34
0.41
0.45
2.80
5.15
27.82
1.34
4.05
72
25.78
Return on equity%
26.16
26.13
28.90
31.80
28.84
29.98
30.89
32.16
33.87
34.04
13.90
32.16
30.44
90
10.03
Return on assets%
14.36
12.37
12.78
12.19
14.79
12.52
12.60
10.65
9.62
10.32
28.60
10.65
12.44
45
0.08
EPS¥
0.26
0.27
0.24
0.26
0.24
0.23
0.20
0.22
0.24
0.21
0.09
(2.66%)
(2.63%)
—
10.95
EPS growth%
8.36
8.75
6.32
6.69
5.26
7.94
7.26
5.90
4.51
4.25
4.72
5.90
6.50
65
0.20
Bookvalue per sh¥
0.32
0.30
0.34
0.38
0.39
0.40
0.45
0.51
0.56
0.59
0.13
8.95%
7.60%
—
0.28
FCF per share¥
0.29
0.30
0.26
0.24
0.26
0.27
0.24
0.23
0.24
0.23
0.26
(2.55%)
(3.97%)
—
0.25
Dividend per sh¥
0.09
0.09
0.09
0.09
0.10
0.11
0.12
0.12
0.12
0.12
0.13
4.61%
2.26%
—
16.27
Div yield (avg)%
8.80
7.18
6.42
8.52
7.53
9.44
11.93
10.53
10.20
10.90
11.35
10.53
9.12
79
9.53
Payout ratio%
20.42
22.74
20.10
22.95
23.04
23.25
25.15
22.15
19.24
19.76
7.02
22.15
22.45
19
2.576
Shares (diluted)B
2.758
3.104
3.520
3.752
3.672
3.648
4.015
4.569
4.938
4.775
2.548
5.39%
5.72%
33
14.33
Buyback yield%
12.75
11.76
12.95
10.60
12.64
9.85
9.87
11.98
10.16
8.32
18.11
9.87
11.18
33
0.873
D/E ratiox
0.610
0.636
0.738
0.764
0.741
0.754
0.812
0.941
1.000
0.974
0.787
0.941
0.759
81
3.091
Enterprise value¥B
2.600
3.044
3.412
3.964
4.410
4.337
4.779
4.481
5.223
5.732
2.926
5.38%
8.47%
26
1.343
LT debt¥B
2.152
2.312
2.611
2.786
2.588
2.914
3.120
3.077
3.092
3.094
1.427
3.63%
4.74%
63
Revenue
¥3.345B
0.35%
1.00×
Cost of revenue
¥1.574B
0.25%
0.99×
Operating expenses
¥697.9M
0.36%
1.00×
Property and equipment
15.29%