1.156
Revenue¥B
1.338
1.365
1.437
1.501
1.581
1.602
1.666
1.729
1.808
1.844
1.260
3.12%
3.81%
75
3.27
Revenue growth%
26.02
24.40
24.08
21.38
19.05
21.47
23.06
24.86
25.33
28.00
22.71
24.86
24.24
47
16.71
Gross margin%
0.61
0.40
0.62
0.40
3.14
2.44
3.57
1.05
1.81
4.81
29.60
2.44
1.43
73
21.33
Operating margin%
3.35
3.70
3.32
5.40
4.37
5.02
5.13
4.70
4.63
3.32
28.01
4.70
4.50
7
12.02
Net margin%
10.42
13.37
14.49
13.92
12.10
14.48
12.12
11.18
8.74
11.51
7.46
11.51
12.11
34
37.08
P/E ratio (avg)x
18.93
20.03
19.94
20.60
20.51
20.42
20.22
21.28
22.17
25.25
21.84
21.28
20.47
13
7.036
EV/EBITx
21.78
21.83
24.09
23.46
27.59
29.03
30.22
34.95
40.31
45.02
8.562
34.95
28.31
55
28.52
FCF yield (avg)%
21.76
20.12
17.89
17.26
14.95
16.44
15.85
17.95
19.41
21.66
17.21
17.95
17.92
81
6.55
FCF margin%
9.04
10.96
13.88
12.58
11.28
13.23
11.14
11.98
12.98
15.90
20.27
12.98
12.28
15
1.697
FCF / Net incomex
0.227
0.247
0.222
0.198
0.213
0.233
0.233
0.213
0.234
0.243
1.796
0.233
0.230
41
11.69
ROIC%
18.67
15.73
18.19
17.07
15.38
18.09
16.29
17.48
19.64
17.55
13.10
17.55
17.52
93
26.50
Return on equity%
11.01
13.89
12.72
13.87
16.09
18.36
19.13
16.90
19.80
19.61
5.54
19.13
16.49
62
6.45
Return on assets%
29.46
32.07
32.27
30.82
27.91
26.49
27.45
24.83
22.93
23.83
15.34
24.83
27.68
22
0.22
EPS¥
0.09
0.09
0.08
0.09
0.10
0.09
0.09
0.10
0.09
0.08
0.23
(3.02%)
(1.91%)
—
28.41
EPS growth%
21.48
24.43
22.65
23.33
23.55
23.52
26.17
24.50
21.78
19.53
20.57
23.52
23.43
31
0.17
Bookvalue per sh¥
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.20
0.64%
(3.17%)
—
0.19
FCF per share¥
0.31
0.31
0.33
0.38
0.35
0.33
0.36
0.41
0.47
0.48
0.27
6.74%
5.80%
—
0.20
Dividend per sh¥
0.16
0.14
0.15
0.14
0.13
0.15
0.15
0.14
0.13
0.13
0.05
(0.56%)
(1.41%)
—
19.92
Div yield (avg)%
20.01
17.96
20.13
21.65
20.16
17.62
16.65
15.75
16.25
14.06
2.35
16.25
17.79
44
14.47
Payout ratio%
19.58
17.76
15.72
17.98
18.14
20.29
19.01
20.21
17.42
17.65
17.04
19.01
18.06
11
1.542
Shares (diluted)B
2.018
2.295
2.671
2.667
2.777
3.225
3.570
3.853
4.412
4.960
1.577
12.30%
11.07%
71
24.96
Buyback yield%
3.02
1.79
0.90
0.40
0.40
3.23
2.46
4.55
3.05
2.71
5.95
3.05
2.58
15
1.797
D/E ratiox
0.660
0.734
0.677
0.735
0.763
0.850
0.961
0.987
1.037
0.949
0.653
0.961
0.807
34
1.083
Enterprise value¥B
1.244
1.307
1.301
1.338
1.275
1.346
1.211
1.084
1.115
1.248
0.713
(0.42%)
0.79%
10
1,273
LT debt¥M
377.0
392.3
333.3
305.1
295.6
274.0
246.5
256.6
227.3
198.6
904.8
(7.65%)
(7.06%)
41
Revenue
¥1.844B
3.81%
1.00×
Cost of revenue
¥1.006B
4.11%
1.03×
Operating expenses
¥304.0M
3.08%
0.93×
Property and equipment
17.16%