0.392
Revenue¥B
1.535
1.566
1.591
1.625
1.634
1.642
1.664
1.650
1.673
1.647
0.424
0.15%
0.56%
38
29.42
Revenue growth%
13.44
15.85
17.40
18.13
16.52
16.96
17.53
16.48
15.70
15.34
28.22
16.48
16.50
56
28.20
Gross margin%
13.48
12.62
11.80
10.91
13.84
16.14
17.85
15.17
17.59
16.82
14.05
16.82
14.50
91
12.26
Operating margin%
18.13
17.44
19.10
20.81
23.20
21.46
19.42
19.64
21.06
19.63
20.65
19.64
19.64
64
16.50
Net margin%
25.01
23.70
25.24
22.86
20.46
21.88
24.61
22.39
22.78
25.20
19.22
22.78
23.28
24
19.43
P/E ratio (avg)x
14.39
14.49
15.27
16.68
18.30
20.43
20.45
21.13
21.70
23.11
8.214
21.13
19.37
67
19.47
EV/EBITx
39.36
42.49
44.79
47.35
46.85
53.53
59.28
68.36
77.52
89.95
27.03
68.36
50.44
57
19.50
FCF yield (avg)%
8.92
10.48
11.47
9.75
7.37
5.77
7.97
9.60
8.25
6.29
24.56
7.97
8.59
94
11.63
FCF margin%
8.34
10.40
7.51
6.94
4.57
6.95
6.76
8.00
7.48
8.13
14.48
7.48
7.50
87
0.509
FCF / Net incomex
2.055
2.336
2.575
2.801
2.763
2.578
2.449
2.651
2.699
2.994
1.107
2.651
2.615
24
22.89
ROIC%
9.02
6.65
9.38
8.17
6.82
7.38
7.05
5.54
6.70
3.97
23.46
6.70
6.94
28
26.78
Return on equity%
10.77
9.94
7.25
9.12
8.72
7.27
7.56
6.51
4.06
1.87
23.15
6.51
7.41
83
9.57
Return on assets%
5.04
3.63
6.23
9.08
10.08
7.83
10.04
11.34
11.74
14.08
7.34
11.34
9.56
42
0.49
EPS¥
0.59
0.63
0.66
0.74
0.78
0.83
0.95
1.00
0.94
0.95
0.53
4.14%
5.72%
—
3.58
EPS growth%
13.83
11.76
14.72
16.22
14.36
11.94
14.29
16.53
14.79
13.50
28.45
14.29
14.33
15
0.56
Bookvalue per sh¥
0.24
0.21
0.23
0.24
0.20
0.19
0.20
0.21
0.21
0.19
0.89
(0.97%)
(3.26%)
—
0.87
FCF per share¥
0.27
0.30
0.27
0.25
0.27
0.25
0.28
0.25
0.25
0.27
0.93
0.01%
0.35%
—
0.49
Dividend per sh¥
0.35
0.35
0.41
0.45
0.51
0.54
0.62
0.68
0.78
0.80
0.37
9.15%
7.67%
—
17.05
Div yield (avg)%
33.89
33.22
34.84
36.38
34.16
36.60
35.77
33.64
31.43
28.89
7.87
33.64
34.02
32
27.37
Payout ratio%
19.38
19.75
22.21
22.33
23.60
26.34
26.52
29.32
31.47
31.58
26.31
29.32
24.97
8
1.347
Shares (diluted)B
2.232
2.279
2.256
2.713
3.082
3.377
3.771
4.469
4.766
4.625
1.326
8.46%
8.77%
29
9.72
Buyback yield%
12.28
13.15
11.12
10.73
13.12
12.28
13.06
11.02
12.78
12.83
13.06
12.78
12.53
50
1.225
D/E ratiox
1.626
1.724
1.674
1.762
1.896
1.916
1.759
1.856
2.018
2.213
0.486
1.916
1.809
42
0.250
Enterprise value¥B
0.938
0.975
1.001
0.985
0.925
1.050
1.034
1.148
1.266
1.202
0.300
5.37%
3.37%
33
912.3
LT debt¥M
675.4
713.0
793.3
733.7
788.0
811.8
813.7
755.2
752.8
792.4
518.6
0.11%
1.09%
49
Revenue
¥1.647B
0.56%
1.00×
Cost of revenue
¥950.5M
0.35%
0.98×
Operating expenses
¥246.8M
0.44%
0.99×
Property and equipment
20.75%
Goodwill & intangibles
13.81%