0.593
Revenue¥B
1.270
1.300
1.371
1.418
1.462
1.530
1.568
1.636
1.662
1.689
0.642
2.92%
3.51%
59
27.36
Revenue growth%
17.70
20.21
20.58
21.33
18.39
17.46
20.44
20.70
19.32
19.66
16.10
19.66
19.93
32
20.45
Gross margin%
14.23
13.76
11.47
13.63
11.59
9.14
6.37
5.65
6.67
6.17
11.54
6.37
10.30
53
9.77
Operating margin%
6.90
8.09
8.01
8.23
7.13
5.71
3.36
3.49
6.09
5.39
11.69
5.39
6.49
51
9.07
Net margin%
5.87
6.71
4.86
4.83
3.26
5.96
4.07
3.95
5.16
5.00
29.07
5.00
4.93
49
7.969
P/E ratio (avg)x
13.94
15.10
17.35
17.99
19.61
20.52
19.54
21.75
23.24
24.69
36.72
21.75
19.58
14
15.36
EV/EBITx
28.99
30.17
28.32
27.94
29.92
32.81
34.30
38.72
35.34
34.51
23.38
34.51
31.49
80
28.49
FCF yield (avg)%
20.49
21.12
19.82
20.91
19.69
22.46
22.84
21.91
21.16
18.76
9.38
21.91
21.01
93
15.37
FCF margin%
27.36
27.59
27.18
24.48
24.24
22.79
24.66
23.37
22.27
24.34
10.89
23.37
24.41
24
1.390
FCF / Net incomex
0.610
0.597
0.622
0.702
0.682
0.665
0.715
0.829
0.916
0.909
0.752
0.829
0.692
92
5.96
ROIC%
4.07
2.63
5.43
6.99
7.01
5.27
5.17
5.95
4.12
3.23
22.64
5.17
5.22
77
29.60
Return on equity%
24.43
23.25
23.87
22.39
22.51
24.47
24.10
23.57
24.38
21.57
28.51
24.10
23.72
65
5.62
Return on assets%
10.66
9.28
9.33
10.07
10.83
11.51
9.65
10.30
12.40
11.67
8.29
11.51
10.48
41
0.30
EPS¥
0.78
0.77
0.80
0.85
0.80
0.79
0.88
0.89
0.81
0.75
0.31
(1.23%)
(0.49%)
—
16.00
EPS growth%
21.21
19.64
21.57
18.82
19.60
18.11
19.20
17.43
15.95
16.18
23.75
17.43
19.01
9
0.87
Bookvalue per sh¥
0.77
0.76
0.72
0.71
0.64
0.70
0.67
0.60
0.56
0.52
0.21
(4.25%)
(4.72%)
—
0.77
FCF per share¥
0.43
0.44
0.50
0.52
0.46
0.45
0.46
0.47
0.45
0.41
0.52
(2.29%)
(0.96%)
—
0.36
Dividend per sh¥
1.00
1.14
1.34
1.49
1.69
1.89
1.92
2.08
2.16
2.18
0.58
5.14%
8.98%
—
20.98
Div yield (avg)%
10.60
7.89
9.51
9.99
9.34
8.63
7.95
6.39
4.23
2.03
18.14
6.39
8.29
9
17.01
Payout ratio%
11.24
9.88
7.54
6.29
6.97
8.82
7.64
10.32
11.79
8.87
14.70
8.87
8.85
69
2.843
Shares (diluted)B
1.632
1.651
1.456
1.458
1.296
1.242
1.062
0.971
0.828
0.759
2.887
(10.16%)
(8.43%)
85
8.61
Buyback yield%
22.53
25.21
26.52
27.02
27.38
30.22
27.89
25.28
26.83
24.48
4.18
26.83
26.67
21
0.132
D/E ratiox
1.035
1.114
1.251
1.380
1.346
1.277
1.192
1.347
1.385
1.451
0.293
1.347
1.311
70
0.853
Enterprise value¥B
0.793
0.754
0.679
0.695
0.760
0.755
0.692
0.732
0.731
0.648
1.091
(3.14%)
(1.76%)
66
0.767
LT debt¥B
0.197
0.198
0.175
0.153
0.137
0.134
0.142
0.140
0.138
0.135
1.073
(0.32%)
(2.92%)
53
Revenue
¥1.689B
3.51%
1.00×
Cost of revenue
¥1.136B
3.53%
1.00×
Operating expenses
¥337.6M
3.86%
1.03×
Property and equipment
14.66%