0.077
Revenue¥B
1.360
1.392
1.407
1.439
1.482
1.544
1.611
1.672
1.695
1.736
0.085
3.22%
2.57%
69
25.55
Revenue growth%
24.99
25.04
22.20
24.30
25.93
28.81
29.32
26.91
29.36
31.67
26.65
29.32
26.42
22
24.34
Gross margin%
6.15
4.77
1.78
2.69
1.53
3.84
2.39
0.40
0.82
0.62
4.64
0.82
2.08
79
22.72
Operating margin%
17.67
20.21
20.45
20.65
23.08
23.14
24.87
24.59
24.98
26.89
19.60
24.87
23.11
10
4.51
Net margin%
6.15
5.35
4.08
1.51
1.10
0.40
3.13
0.40
1.73
4.61
7.51
1.73
2.43
65
15.15
P/E ratio (avg)x
31.24
32.05
35.77
38.68
40.86
40.43
47.13
51.86
59.69
70.67
23.36
51.86
40.64
71
18.54
EV/EBITx
45.92
43.96
48.91
49.57
58.50
64.49
68.15
66.66
75.38
77.58
19.26
68.15
61.49
46
29.07
FCF yield (avg)%
13.00
10.90
8.56
9.58
8.42
10.05
8.01
5.20
3.40
1.40
14.58
5.20
8.49
8
12.77
FCF margin%
19.13
21.71
19.93
18.99
18.11
20.69
18.13
20.93
20.67
19.39
27.84
20.67
19.66
67
0.792
FCF / Net incomex
0.999
1.024
0.951
0.873
0.848
0.768
0.669
0.709
0.756
0.646
0.114
0.709
0.808
38
25.85
ROIC%
27.42
26.17
25.37
25.06
26.00
27.30
30.13
29.93
27.81
27.38
14.11
27.81
27.34
10
25.99
Return on equity%
15.19
18.19
17.11
19.79
22.25
21.40
21.83
22.28
23.22
25.69
15.56
22.28
21.61
88
26.95
Return on assets%
22.18
22.84
24.74
26.39
23.63
22.49
21.62
21.09
18.41
20.09
5.07
21.09
22.34
23
0.17
EPS¥
0.13
0.14
0.15
0.14
0.13
0.14
0.12
0.11
0.12
0.12
0.19
(0.98%)
0.15%
—
6.75
EPS growth%
14.26
16.49
17.78
16.40
14.82
14.41
11.92
9.30
10.11
8.39
22.13
10.11
14.34
62
0.28
Bookvalue per sh¥
0.66
0.73
0.79
0.95
0.96
1.16
1.15
1.22
1.27
1.54
0.41
9.98%
9.17%
—
0.54
FCF per share¥
0.35
0.39
0.45
0.48
0.55
0.56
0.59
0.67
0.71
0.73
0.29
6.05%
7.97%
—
0.52
Dividend per sh¥
0.23
0.24
0.23
0.25
0.27
0.29
0.29
0.29
0.27
0.29
0.52
1.64%
2.72%
—
6.06
Div yield (avg)%
12.32
13.08
13.63
15.12
12.34
11.15
14.09
12.11
10.07
10.06
24.88
11.15
12.33
60
4.34
Payout ratio%
4.48
4.60
7.51
7.94
6.53
6.91
4.50
6.96
5.12
4.99
17.20
5.12
5.83
57
1.786
Shares (diluted)B
2.428
2.439
2.608
3.080
3.475
3.622
4.274
4.315
5.036
4.865
1.777
6.96%
7.38%
20
17.50
Buyback yield%
18.50
16.65
13.80
14.00
12.78
12.22
10.59
10.48
10.26
11.31
10.67
10.59
12.50
30
0.568
D/E ratiox
1.695
1.862
2.195
2.563
2.617
2.516
2.939
2.876
2.763
2.800
1.722
2.800
2.590
93
0.913
Enterprise value¥B
1.831
1.979
2.220
2.531
2.894
2.958
2.925
2.947
2.826
2.966
1.228
0.49%
5.73%
78
0.553
LT debt¥B
1.318
1.291
1.537
1.846
2.101
2.424
2.844
3.122
3.554
4.270
0.466
15.24%
13.68%
10
Revenue
¥1.736B
2.57%
1.00×
Cost of revenue
¥1.157B
2.97%
1.04×
Operating expenses
¥223.2M
1.61%
0.91×
Property and equipment
24.76%
Goodwill & intangibles
13.11%