0.948
Revenue¥B
0.748
0.775
0.812
0.840
0.876
0.914
0.953
1.006
1.062
1.077
0.971
4.21%
3.93%
67
29.74
Revenue growth%
17.34
15.05
12.34
15.10
12.12
10.69
11.83
9.26
7.66
8.28
5.97
9.26
11.98
88
10.19
Gross margin%
10.80
13.75
11.90
9.44
10.21
10.87
9.48
8.08
10.37
12.83
16.18
10.37
10.59
62
11.00
Operating margin%
18.88
20.75
22.70
23.61
26.26
25.24
26.77
24.28
24.56
26.37
10.32
25.24
24.42
68
15.54
Net margin%
0.40
0.40
1.95
0.70
0.87
3.04
5.56
8.41
6.69
6.91
13.00
6.69
2.50
81
30.58
P/E ratio (avg)x
21.52
19.70
17.18
18.74
18.10
19.73
19.32
18.93
18.47
18.52
16.35
18.93
18.84
62
30.50
EV/EBITx
6.926
6.792
7.297
7.351
7.624
7.879
8.082
8.003
9.065
9.802
6.427
8.082
7.751
40
24.53
FCF yield (avg)%
15.43
13.82
14.43
13.10
15.57
13.15
10.42
9.99
11.28
11.18
20.21
11.18
13.12
85
13.79
FCF margin%
26.87
26.04
23.15
24.68
26.32
27.19
30.14
31.67
30.83
29.76
24.38
30.14
27.03
38
1.531
FCF / Net incomex
0.327
0.349
0.364
0.431
0.505
0.527
0.599
0.663
0.698
0.745
0.156
0.663
0.516
6
4.84
ROIC%
20.43
23.16
25.26
23.36
23.35
22.85
25.83
26.67
24.12
22.96
3.51
24.12
23.36
33
9.34
Return on equity%
12.06
14.11
16.69
15.06
16.07
18.61
15.85
13.28
11.54
9.99
16.59
13.28
14.58
28
21.27
Return on assets%
12.74
15.03
14.46
16.36
16.72
14.41
11.86
12.28
9.33
6.99
28.79
11.86
13.58
67
0.45
EPS¥
0.14
0.16
0.16
0.16
0.19
0.21
0.23
0.23
0.26
0.30
0.51
9.67%
8.07%
—
23.49
EPS growth%
11.12
12.13
12.38
11.88
13.37
14.33
13.84
12.59
14.55
16.17
5.75
14.33
12.98
53
0.61
Bookvalue per sh¥
0.25
0.23
0.22
0.22
0.20
0.20
0.18
0.16
0.15
0.15
0.23
(5.69%)
(5.47%)
—
0.48
FCF per share¥
0.56
0.53
0.52
0.52
0.54
0.57
0.65
0.68
0.79
0.74
0.37
6.41%
4.09%
—
0.26
Dividend per sh¥
0.95
1.02
1.20
1.37
1.49
1.61
1.80
1.88
1.90
2.10
0.22
7.10%
9.04%
—
3.92
Div yield (avg)%
7.92
8.60
6.81
3.90
2.35
1.99
0.40
0.40
2.90
2.24
12.80
1.99
2.63
36
19.01
Payout ratio%
26.27
25.62
26.31
23.79
23.31
21.76
23.43
23.94
23.99
21.30
17.03
23.43
23.86
23
416.4
Shares (diluted)M
524.5
520.1
546.7
594.2
607.2
667.9
637.1
665.8
633.5
615.8
406.1
0.28%
1.43%
30
4.36
Buyback yield%
17.24
20.20
23.10
25.39
27.67
28.99
26.01
26.98
27.47
27.89
12.25
27.47
26.50
74
0.941
D/E ratiox
0.354
0.369
0.413
0.369
0.354
0.386
0.433
0.443
0.475
0.508
1.539
0.443
0.400
71
0.074
Enterprise value¥B
0.233
0.236
0.267
0.294
0.329
0.296
0.303
0.319
0.357
0.320
1.213
(0.59%)
2.89%
28
654.6
LT debt¥M
510.1
515.4
550.6
636.4
643.4
696.2
711.4
813.7
772.0
772.5
624.8
3.72%
5.28%
61
Revenue
¥1.077B
3.93%
1.00×
Cost of revenue
¥493.4M
3.71%
0.98×
Operating expenses
¥255.6M
3.57%
0.97×
Goodwill & intangibles
15.71%
Property and equipment
15.60%