0.707
Revenue¥B
2.651
2.712
2.697
2.806
2.871
2.968
2.988
2.971
3.014
3.090
0.784
1.49%
1.89%
81
15.71
Revenue growth%
6.53
6.58
6.10
6.64
4.67
6.95
8.29
5.74
6.69
7.51
15.77
6.95
6.61
73
3.50
Gross margin%
22.32
20.28
22.86
21.26
18.32
18.52
20.78
20.24
19.39
20.99
9.56
20.24
20.53
58
28.95
Operating margin%
14.52
17.23
16.84
17.35
17.25
15.94
16.69
14.10
16.01
17.30
10.18
16.01
16.76
81
15.53
Net margin%
19.63
17.15
14.45
15.83
13.31
11.87
13.56
16.42
17.24
19.42
26.51
16.42
16.13
14
29.09
P/E ratio (avg)x
27.89
30.75
30.39
33.24
39.46
44.84
51.88
58.49
64.81
73.11
24.72
58.49
42.15
76
35.66
EV/EBITx
12.59
13.19
11.80
12.59
13.26
12.82
14.19
15.18
13.44
12.10
28.54
13.44
13.01
26
3.13
FCF yield (avg)%
15.75
14.08
16.44
16.61
16.97
18.02
18.94
19.90
22.15
20.17
12.28
19.90
17.49
95
7.90
FCF margin%
15.29
16.67
15.14
14.98
17.76
14.84
12.85
13.23
12.32
13.70
18.54
13.23
14.91
62
0.376
FCF / Net incomex
1.030
1.087
1.113
1.055
1.006
1.027
0.961
1.024
0.923
0.994
1.634
0.994
1.026
71
16.00
ROIC%
8.90
8.00
9.89
11.31
11.28
8.35
9.43
10.14
12.26
9.75
7.59
9.75
9.82
68
28.29
Return on equity%
0.40
1.21
3.45
1.71
0.40
1.30
3.10
5.87
4.71
5.97
3.75
4.71
2.40
80
4.69
Return on assets%
21.67
19.48
21.73
19.72
17.59
17.08
17.82
20.66
17.98
15.50
15.05
17.82
18.73
15
0.35
EPS¥
0.33
0.38
0.36
0.37
0.43
0.48
0.48
0.50
0.49
0.50
0.35
2.85%
5.70%
—
18.91
EPS growth%
9.99
9.99
9.97
10.22
13.01
15.96
16.50
15.32
15.04
14.20
16.89
15.32
13.60
27
0.44
Bookvalue per sh¥
0.41
0.37
0.33
0.36
0.37
0.37
0.36
0.35
0.38
0.35
0.43
(1.40%)
(2.35%)
—
0.45
FCF per share¥
0.21
0.19
0.18
0.17
0.16
0.15
0.16
0.17
0.18
0.16
0.47
0.65%
(2.05%)
—
0.10
Dividend per sh¥
0.61
0.69
0.75
0.86
0.94
0.93
1.06
1.14
1.13
1.21
0.18
5.13%
7.78%
—
19.71
Div yield (avg)%
9.31
10.23
8.47
9.90
11.31
11.14
9.99
7.56
9.72
11.22
7.86
9.99
9.95
8
28.55
Payout ratio%
21.40
19.90
21.22
18.96
20.46
18.22
16.45
16.63
14.84
16.70
15.47
16.63
18.59
75
1.538
Shares (diluted)B
1.908
1.935
1.894
2.188
2.107
2.465
2.534
2.429
2.809
2.920
1.568
6.74%
5.42%
59
16.58
Buyback yield%
27.99
28.49
28.09
25.26
26.84
27.63
26.83
27.80
25.33
24.78
29.44
26.83
27.24
76
1.146
D/E ratiox
1.204
1.234
1.152
1.092
0.970
1.057
1.130
0.998
1.013
0.874
0.219
1.013
1.075
18
0.175
Enterprise value¥B
0.539
0.547
0.663
0.759
0.873
0.929
0.944
1.066
1.224
1.337
1.135
8.90%
10.41%
93
1.067
LT debt¥B
1.101
1.135
1.132
1.007
0.961
0.861
0.827
0.705
0.605
0.575
0.178
(9.76%)
(5.95%)
36
Revenue
¥3.090B
1.89%
1.00×
Cost of revenue
¥1.978B
1.85%
1.00×
Operating expenses
¥505.8M
1.04%
0.92×
Property and equipment
15.52%