0.336
Revenue¥B
0.825
0.864
0.872
0.912
0.940
0.980
1.029
1.058
1.083
1.116
0.363
3.48%
3.56%
15
16.72
Revenue growth%
9.45
8.41
8.07
8.41
10.87
11.47
12.08
11.77
11.05
13.24
21.21
11.77
10.96
48
18.58
Gross margin%
14.43
12.63
10.34
12.15
13.00
11.21
9.59
8.05
8.67
10.83
18.46
9.59
11.02
72
19.05
Operating margin%
17.53
15.93
18.18
21.02
18.33
19.01
17.35
16.72
14.91
16.43
10.15
16.72
17.44
60
6.32
Net margin%
14.38
12.98
13.80
15.00
12.37
10.10
11.21
12.28
14.75
12.26
11.92
12.26
12.68
13
20.10
P/E ratio (avg)x
27.80
28.90
31.62
32.09
33.45
35.47
33.39
33.07
30.35
30.39
22.73
33.07
31.85
30
14.69
EV/EBITx
15.84
16.93
17.00
19.53
21.09
22.10
23.70
24.64
24.13
25.58
26.49
24.13
21.59
30
24.40
FCF yield (avg)%
3.91
1.79
3.26
1.32
0.40
0.40
2.37
0.78
1.37
0.40
25.77
0.78
1.34
5
24.06
FCF margin%
3.54
3.72
6.57
9.14
9.55
8.43
6.16
7.02
9.75
9.77
23.23
8.43
7.72
94
0.924
FCF / Net incomex
1.285
1.213
1.149
1.219
1.253
1.276
1.177
1.320
1.243
1.175
1.474
1.243
1.231
52
25.81
ROIC%
11.38
12.20
13.37
16.16
17.58
14.59
16.86
14.06
11.91
14.43
15.24
14.43
14.25
44
12.13
Return on equity%
6.12
6.24
7.01
9.79
8.25
7.60
4.80
3.89
6.16
8.10
17.33
6.16
6.63
58
19.15
Return on assets%
14.91
16.07
13.53
15.22
14.89
13.38
15.79
16.91
17.10
20.00
2.51
16.91
15.51
72
0.74
EPS¥
1.06
1.14
1.37
1.35
1.59
1.62
1.66
1.82
1.84
1.87
0.82
3.37%
6.69%
—
29.68
EPS growth%
15.88
17.19
16.20
17.36
19.97
22.71
21.53
19.62
19.32
20.62
4.31
20.62
19.47
46
0.32
Bookvalue per sh¥
0.39
0.42
0.43
0.41
0.48
0.51
0.52
0.51
0.48
0.54
0.54
2.68%
2.93%
—
0.96
FCF per share¥
0.92
1.00
1.10
1.04
1.14
1.27
1.30
1.20
1.20
1.10
0.80
(0.75%)
1.43%
—
0.60
Dividend per sh¥
1.03
1.04
1.09
1.07
1.02
1.12
1.12
1.10
1.16
1.11
0.52
1.73%
1.89%
—
26.51
Div yield (avg)%
15.51
15.01
13.94
16.55
14.66
11.80
14.49
11.99
11.91
13.66
8.06
11.99
14.21
77
14.64
Payout ratio%
5.74
6.71
7.56
9.03
10.06
9.18
11.42
12.48
9.78
8.27
3.99
9.78
9.10
5
0.560
Shares (diluted)B
0.835
0.850
0.944
0.945
0.937
0.970
0.980
1.139
1.251
1.461
0.578
9.30%
7.21%
66
19.90
Buyback yield%
1.96
0.40
1.13
0.40
0.40
0.45
0.40
0.40
0.40
2.52
6.54
0.40
0.40
14
1.727
D/E ratiox
1.838
2.085
2.187
2.143
2.132
2.407
2.329
2.192
2.050
2.209
1.205
2.209
2.165
88
898.1
Enterprise value¥M
657.2
697.4
592.3
541.9
503.3
522.2
446.6
419.4
388.4
405.9
726.4
(4.21%)
(4.17%)
90
0.547
LT debt¥B
1.923
2.193
2.057
2.373
2.690
3.047
3.428
3.776
4.347
4.322
0.879
9.95%
8.87%
89
Revenue
¥1.116B
3.56%
1.00×
Cost of revenue
¥581.9M
3.70%
1.01×
Operating expenses
¥246.0M
3.01%
0.95×
Property and equipment
18.61%