1.331
Revenue¥B
1.064
1.112
1.186
1.238
1.321
1.371
1.479
1.592
1.689
1.792
1.472
6.30%
6.12%
77
6.36
Revenue growth%
25.89
26.78
29.01
29.99
30.63
30.84
32.77
32.14
34.75
34.37
24.38
32.77
30.74
34
19.80
Gross margin%
4.26
4.03
5.36
2.87
4.47
3.39
1.14
0.40
0.40
0.40
24.42
0.40
3.13
11
16.80
Operating margin%
14.91
14.88
17.11
17.38
17.29
15.90
14.65
14.21
11.97
11.14
4.12
14.21
14.89
20
7.40
Net margin%
5.90
4.64
6.27
9.14
8.27
8.50
9.53
7.70
9.54
6.90
14.52
8.50
7.99
72
35.06
P/E ratio (avg)x
17.71
17.18
16.69
14.86
14.00
13.04
12.81
12.41
12.31
11.84
9.945
12.41
13.52
82
7.357
EV/EBITx
49.51
57.39
55.07
58.27
68.24
79.32
83.84
84.61
90.43
102.4
6.470
84.61
73.78
92
10.45
FCF yield (avg)%
18.95
16.81
18.09
17.50
18.78
19.25
19.42
19.63
19.86
18.59
8.65
19.42
18.86
60
2.66
FCF margin%
11.33
12.11
13.17
12.97
15.00
13.85
13.88
12.05
12.46
12.67
23.14
12.67
12.82
6
0.895
FCF / Net incomex
0.708
0.667
0.668
0.677
0.645
0.691
0.657
0.625
0.543
0.580
1.019
0.625
0.662
5
7.26
ROIC%
26.77
23.83
24.98
26.86
27.27
28.87
26.46
24.87
25.00
24.17
15.58
25.00
25.73
86
25.23
Return on equity%
10.40
9.30
10.65
13.52
11.35
12.81
11.97
12.59
11.62
12.84
10.14
12.59
11.80
16
4.46
Return on assets%
10.50
10.97
10.94
10.42
12.80
10.70
12.25
11.41
12.85
14.75
27.68
12.25
11.19
77
0.65
EPS¥
0.98
1.08
1.28
1.37
1.40
1.41
1.55
1.67
1.83
1.77
0.67
4.72%
6.43%
—
26.99
EPS growth%
14.93
14.25
13.56
13.95
11.14
10.43
8.79
11.42
9.36
9.41
5.52
9.41
11.28
15
0.41
Bookvalue per sh¥
0.85
0.86
0.82
0.89
1.00
1.12
1.19
1.36
1.31
1.50
0.18
8.38%
5.33%
—
0.14
FCF per share¥
0.51
0.55
0.52
0.53
0.53
0.56
0.50
0.44
0.41
0.44
0.49
(3.63%)
(1.55%)
—
0.62
Dividend per sh¥
0.65
0.68
0.64
0.64
0.60
0.57
0.56
0.51
0.53
0.59
0.62
(0.07%)
(0.05%)
—
9.29
Div yield (avg)%
6.83
8.18
9.71
8.94
11.18
11.88
11.42
9.32
8.33
8.27
4.92
9.32
9.13
20
15.94
Payout ratio%
7.65
9.81
12.70
15.47
18.15
16.08
16.94
16.95
17.15
14.19
24.59
16.94
15.77
77
1.282
Shares (diluted)B
2.295
2.436
2.847
3.033
3.337
3.865
3.936
4.243
4.775
5.435
1.300
10.25%
10.71%
68
20.56
Buyback yield%
6.89
5.61
5.73
6.93
8.90
7.19
7.20
10.01
10.90
7.92
11.47
7.92
7.20
18
1.318
D/E ratiox
2.098
2.445
2.849
3.335
3.796
3.777
4.246
5.102
5.587
6.271
0.563
5.102
3.787
78
0.711
Enterprise value¥B
0.157
0.191
0.228
0.238
0.288
0.306
0.326
0.361
0.405
0.424
1.095
8.06%
12.25%
12
1.035
LT debt¥B
1.108
1.283
1.303
1.379
1.333
1.490
1.740
1.657
1.707
1.726
0.787
5.31%
5.33%
34
Revenue
¥1.792B
6.12%
1.00×
Cost of revenue
¥1.255B
6.12%
1.00×
Operating expenses
¥295.0M
5.29%
0.92×
Property and equipment
16.00%