0.961
Revenue¥B
2.583
2.672
2.825
2.971
3.076
3.266
3.432
3.586
3.777
3.932
1.037
5.03%
5.01%
43
2.32
Revenue growth%
22.11
22.48
24.29
22.53
22.74
25.61
24.09
24.84
22.60
21.29
15.49
24.09
22.67
67
10.86
Gross margin%
17.52
18.72
20.00
20.25
23.22
25.30
22.63
24.88
22.07
19.18
20.93
22.63
21.16
13
18.86
Operating margin%
12.33
10.44
9.54
9.65
10.78
8.90
5.93
6.73
7.16
8.60
20.47
7.16
9.22
22
5.41
Net margin%
7.40
5.74
7.53
8.57
5.69
7.16
4.94
2.37
2.26
0.40
11.29
2.37
5.72
39
11.88
P/E ratio (avg)x
59.40
69.69
82.95
79.47
77.39
87.20
101.8
99.34
116.1
131.6
9.670
101.8
85.08
22
30.80
EV/EBITx
59.32
66.19
66.01
79.46
89.73
99.43
117.8
137.1
139.6
153.8
12.57
137.1
94.58
67
11.69
FCF yield (avg)%
1.54
2.04
0.40
1.20
0.40
0.63
0.40
0.40
1.78
1.25
11.85
0.63
0.91
40
22.77
FCF margin%
11.38
11.22
12.29
15.07
16.36
17.96
15.18
15.03
16.49
13.69
27.69
15.18
15.05
58
0.425
FCF / Net incomex
0.365
0.359
0.383
0.409
0.453
0.503
0.558
0.547
0.597
0.608
1.224
0.558
0.478
79
27.89
ROIC%
28.44
26.00
27.42
28.41
30.19
27.77
28.90
30.98
31.56
29.95
8.41
29.95
28.67
22
27.24
Return on equity%
24.93
26.54
28.81
27.37
28.81
26.69
24.63
24.55
27.48
29.56
10.08
26.69
27.03
19
25.99
Return on assets%
17.52
15.75
13.34
10.60
9.39
11.45
9.55
12.25
14.99
13.16
16.38
12.25
12.71
68
0.87
EPS¥
0.92
1.04
1.00
0.96
0.95
1.02
0.97
1.05
1.12
1.08
0.90
2.69%
2.79%
—
17.95
EPS growth%
6.80
6.76
5.35
5.12
2.50
0.40
0.40
0.40
1.25
1.50
8.89
0.40
2.00
55
0.58
Bookvalue per sh¥
0.24
0.25
0.26
0.27
0.32
0.36
0.38
0.40
0.43
0.47
0.91
7.79%
7.39%
—
1.16
FCF per share¥
0.24
0.21
0.19
0.17
0.15
0.17
0.15
0.16
0.16
0.16
0.60
1.13%
(3.43%)
—
1.14
Dividend per sh¥
0.31
0.36
0.38
0.41
0.41
0.40
0.46
0.50
0.51
0.58
1.08
7.26%
8.04%
—
5.04
Div yield (avg)%
0.40
1.04
0.40
1.89
2.56
3.89
5.16
3.67
4.89
4.66
2.90
4.66
3.12
38
29.93
Payout ratio%
20.50
21.66
23.27
21.17
20.15
17.60
19.91
22.09
24.35
22.56
15.38
22.09
21.41
51
1.029
Shares (diluted)B
1.009
0.991
0.986
0.906
0.840
0.847
0.863
0.815
0.885
0.853
1.056
0.31%
(1.92%)
82
20.19
Buyback yield%
10.01
11.02
10.50
8.29
9.30
10.74
12.30
11.46
9.01
8.09
6.37
10.74
10.26
54
0.927
D/E ratiox
1.461
1.583
1.745
1.683
1.701
1.920
2.113
2.282
2.292
2.400
1.269
2.282
1.832
15
0.895
Enterprise value¥B
1.296
1.275
1.212
1.283
1.351
1.431
1.565
1.498
1.655
1.678
1.791
4.42%
3.03%
13
0.901
LT debt¥B
1.941
2.285
2.261
2.333
2.578
2.480
2.950
3.306
3.396
3.579
1.678
6.78%
7.37%
28
Revenue
¥3.932B
5.01%
1.00×
Cost of revenue
¥2.511B
5.43%
1.04×
Operating expenses
¥703.9M
4.44%
0.95×
Property and equipment
17.31%