0.613
Revenue¥B
0.814
0.856
0.881
0.936
0.980
1.048
1.102
1.182
1.253
1.346
0.651
6.55%
5.55%
34
20.10
Revenue growth%
26.75
28.95
27.91
30.64
32.99
31.07
30.80
33.53
32.21
29.33
25.33
31.07
30.72
21
16.97
Gross margin%
8.87
6.63
5.20
8.19
8.71
8.21
7.46
9.81
8.96
9.40
8.82
8.96
8.46
55
6.54
Operating margin%
3.77
5.23
8.23
7.57
6.89
7.22
7.81
7.11
5.80
8.46
23.03
7.22
7.16
56
12.96
Net margin%
5.64
3.00
1.10
2.54
0.40
0.40
0.40
2.75
2.86
0.40
16.37
0.40
1.82
75
22.97
P/E ratio (avg)x
16.10
14.92
16.16
15.35
14.66
14.40
15.43
15.60
15.08
17.14
11.87
15.43
15.39
17
9.429
EV/EBITx
26.69
29.29
29.70
28.76
29.47
32.04
35.27
32.83
31.13
33.38
33.44
32.83
30.41
39
21.30
FCF yield (avg)%
27.07
25.85
24.68
22.42
23.47
22.16
22.74
22.38
21.03
21.46
12.79
22.16
22.58
27
24.68
FCF margin%
6.96
7.71
6.18
3.74
4.99
5.88
5.35
2.89
5.77
5.83
15.71
5.77
5.80
40
1.532
FCF / Net incomex
0.579
0.655
0.663
0.639
0.706
0.749
0.818
0.900
0.917
0.883
0.115
0.883
0.728
60
17.78
ROIC%
9.43
8.29
8.50
6.72
6.46
5.33
5.12
3.50
0.89
1.90
13.72
3.50
5.89
27
29.49
Return on equity%
13.64
10.81
13.50
12.72
12.58
12.74
13.55
13.67
15.52
17.88
23.54
13.67
13.53
75
26.16
Return on assets%
14.60
15.52
13.21
10.49
11.02
9.86
10.30
12.98
10.96
11.62
19.99
10.96
11.32
60
0.09
EPS¥
0.18
0.19
0.20
0.18
0.16
0.17
0.17
0.18
0.16
0.14
0.10
(2.41%)
(1.61%)
—
12.29
EPS growth%
7.77
5.15
2.70
3.43
3.63
4.55
2.11
4.36
1.66
0.40
9.61
2.11
3.53
56
0.12
Bookvalue per sh¥
0.18
0.18
0.19
0.21
0.24
0.27
0.28
0.28
0.31
0.34
0.24
7.20%
7.92%
—
0.10
FCF per share¥
0.17
0.17
0.18
0.20
0.19
0.19
0.23
0.25
0.26
0.26
0.25
6.02%
4.43%
—
0.31
Dividend per sh¥
0.21
0.23
0.22
0.22
0.23
0.24
0.23
0.23
0.24
0.23
0.36
0.77%
1.38%
—
18.56
Div yield (avg)%
7.60
9.80
11.82
11.86
10.53
12.15
10.90
11.05
11.51
12.12
7.79
11.51
11.28
63
17.23
Payout ratio%
19.66
21.83
19.50
17.10
17.08
18.09
15.81
13.39
14.26
13.20
3.23
14.26
17.09
70
1.820
Shares (diluted)B
2.681
3.206
3.776
3.844
4.090
4.651
4.865
5.357
6.343
7.140
1.801
11.79%
11.20%
79
11.50
Buyback yield%
14.59
11.98
11.33
12.76
14.16
16.94
18.73
18.47
19.33
18.55
13.72
18.55
15.76
65
1.773
D/E ratiox
2.696
2.580
2.402
2.674
2.733
3.074
2.949
3.219
3.594
4.060
0.756
3.219
2.841
63
1,205
Enterprise value¥M
702.7
719.5
641.0
660.7
709.0
705.3
628.3
634.5
642.8
621.5
721.7
(2.60%)
(0.29%)
64
0.168
LT debt¥B
1.428
1.505
1.730
2.039
2.047
2.397
2.578
2.829
3.240
3.177
0.733
9.18%
7.89%
94
Revenue
¥1.346B
5.55%
1.00×
Cost of revenue
¥703.5M
5.71%
1.01×
Operating expenses
¥285.1M
5.80%
1.02×
Property and equipment
16.87%