0.297
Revenue¥B
0.898
0.922
0.939
0.958
0.960
0.979
1.007
0.998
1.013
1.031
0.329
1.44%
1.28%
95
6.94
Revenue growth%
26.97
29.23
30.50
30.94
32.77
34.97
33.12
30.76
29.99
28.38
10.58
30.76
30.63
9
22.17
Gross margin%
29.28
28.64
29.90
31.66
31.32
33.23
33.47
34.00
36.99
38.98
19.84
34.00
32.44
38
3.25
Operating margin%
19.74
18.31
21.08
21.22
22.48
23.74
26.30
28.59
26.36
25.71
21.47
26.30
23.11
62
20.67
Net margin%
21.25
19.36
17.06
15.36
16.24
16.61
13.68
12.41
12.46
9.82
18.68
12.46
15.80
55
24.61
P/E ratio (avg)x
15.95
15.70
16.13
18.19
19.01
18.07
20.47
18.75
20.77
23.48
17.23
20.47
18.47
91
26.96
EV/EBITx
12.66
13.42
13.81
13.34
12.43
12.34
10.97
11.35
11.26
11.25
18.89
11.26
12.39
16
3.05
FCF yield (avg)%
12.65
9.94
10.49
10.38
8.71
8.73
6.22
8.16
6.35
5.34
10.17
6.35
8.72
69
26.86
FCF margin%
26.61
25.04
26.52
24.91
27.89
29.00
30.15
29.13
27.79
25.63
13.06
29.00
27.20
92
1.366
FCF / Net incomex
1.253
1.309
1.445
1.529
1.574
1.517
1.330
1.416
1.539
1.584
0.946
1.517
1.481
8
27.64
ROIC%
23.49
23.50
24.25
22.95
22.94
25.61
24.03
21.05
23.68
25.93
20.01
24.03
23.59
28
25.47
Return on equity%
19.26
21.67
22.58
23.83
26.21
25.42
22.77
24.34
26.21
25.92
8.51
25.42
24.09
59
21.04
Return on assets%
14.94
12.78
12.43
13.22
14.99
13.46
13.79
15.57
17.27
18.09
7.59
15.57
14.37
23
0.16
EPS¥
0.21
0.22
0.24
0.24
0.26
0.28
0.28
0.29
0.33
0.31
0.17
3.67%
5.09%
—
28.36
EPS growth%
23.16
26.07
28.53
29.99
27.63
30.01
28.99
30.73
30.96
28.15
25.71
30.01
28.76
19
0.12
Bookvalue per sh¥
0.33
0.32
0.35
0.31
0.32
0.34
0.37
0.33
0.35
0.32
0.16
(0.31%)
(1.11%)
—
0.34
FCF per share¥
0.53
0.53
0.52
0.54
0.52
0.54
0.61
0.64
0.71
0.73
0.15
7.03%
3.80%
—
0.37
Dividend per sh¥
0.47
0.46
0.50
0.52
0.48
0.54
0.52
0.50
0.54
0.51
0.36
1.54%
2.04%
—
15.13
Div yield (avg)%
4.93
2.36
2.33
0.92
1.61
0.40
0.40
0.40
1.38
0.40
10.38
0.40
1.15
6
8.99
Payout ratio%
3.45
2.49
0.40
0.55
3.28
2.58
3.45
1.72
0.42
0.40
17.71
1.72
2.11
30
1.177
Shares (diluted)B
1.606
1.466
1.402
1.382
1.359
1.547
1.608
1.806
2.060
1.920
1.222
7.16%
2.27%
44
15.08
Buyback yield%
21.54
22.65
19.88
19.96
19.96
22.83
19.90
21.54
24.08
25.09
16.64
22.83
21.54
70
0.607
D/E ratiox
3.082
3.514
3.644
3.674
3.795
4.325
4.672
5.240
5.747
6.405
0.508
5.240
4.060
38
840.7
Enterprise value¥M
517.3
560.6
546.5
525.2
522.0
550.3
535.3
585.0
505.1
445.4
176.5
(3.12%)
(1.66%)
9
0.358
LT debt¥B
1.495
1.634
1.662
1.907
2.148
2.288
2.529
2.509
2.387
2.317
0.449
1.53%
5.44%
46
Revenue
¥1.031B
1.28%
1.00×
Cost of revenue
¥600.4M
1.12%
0.99×
Operating expenses
¥149.3M
2.46%
1.12×
Property and equipment
16.44%