1.334
Revenue¥B
0.844
0.884
0.951
0.990
1.035
1.096
1.157
1.212
1.310
1.384
1.389
5.97%
5.88%
17
14.12
Revenue growth%
19.60
16.72
18.94
21.49
21.82
21.24
19.41
19.63
16.69
19.60
19.95
19.60
19.60
50
15.10
Gross margin%
19.62
18.92
21.62
23.93
23.73
25.17
27.64
26.72
28.56
28.28
4.76
27.64
24.55
52
26.46
Operating margin%
30.15
29.41
29.06
28.19
30.76
33.23
33.22
30.82
31.67
32.37
15.01
32.37
30.79
57
12.05
Net margin%
16.13
18.47
21.18
20.93
21.59
24.03
23.60
26.15
24.05
21.57
9.02
24.03
21.58
61
9.176
P/E ratio (avg)x
47.74
49.95
58.05
64.85
68.53
68.57
78.59
94.08
97.79
95.62
27.97
94.08
68.55
70
16.49
EV/EBITx
14.74
15.87
16.50
17.56
17.18
14.96
15.47
14.37
14.52
15.75
11.57
14.96
15.61
48
14.70
FCF yield (avg)%
29.35
28.09
31.01
28.29
29.60
28.57
25.72
23.81
22.79
20.79
20.84
23.81
28.19
34
26.93
FCF margin%
9.72
11.39
8.48
11.32
11.56
14.28
14.36
15.94
16.03
16.96
14.99
15.94
12.92
82
1.298
FCF / Net incomex
1.775
1.933
2.089
1.820
1.988
1.748
1.877
1.918
1.935
1.735
0.560
1.877
1.898
63
11.60
ROIC%
1.98
0.40
1.12
3.32
2.60
5.37
2.90
3.14
5.84
8.71
19.20
5.37
3.02
32
8.35
Return on equity%
29.49
30.03
29.73
30.20
30.37
30.13
28.23
27.95
26.47
23.65
16.46
27.95
29.61
85
12.15
Return on assets%
15.88
17.28
15.92
18.65
17.33
17.06
14.86
15.66
17.75
16.53
20.88
16.53
16.80
23
0.39
EPS¥
0.26
0.25
0.27
0.25
0.26
0.25
0.23
0.25
0.27
0.28
0.42
1.92%
0.98%
—
20.05
EPS growth%
27.91
30.23
29.49
31.97
30.72
30.69
30.57
29.50
27.22
30.02
24.69
30.02
30.12
11
0.49
Bookvalue per sh¥
0.36
0.42
0.39
0.40
0.42
0.48
0.47
0.50
0.49
0.55
0.33
5.76%
5.03%
—
0.44
FCF per share¥
0.54
0.58
0.65
0.70
0.76
0.76
0.85
0.94
1.06
1.10
0.17
7.78%
8.60%
—
0.31
Dividend per sh¥
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.10
0.10
0.11
0.55
2.60%
3.40%
—
5.02
Div yield (avg)%
17.09
19.69
18.97
20.04
17.30
17.07
14.19
13.91
15.52
13.34
16.77
14.19
17.08
56
12.49
Payout ratio%
30.82
28.81
27.69
26.91
24.50
21.60
24.08
26.19
27.24
29.04
10.65
26.19
27.07
46
1.847
Shares (diluted)B
2.073
2.252
2.121
2.338
2.173
1.953
1.936
1.753
1.971
2.201
1.939
0.25%
1.54%
6
15.84
Buyback yield%
29.61
27.97
25.55
22.56
22.97
24.52
26.27
24.99
22.27
24.21
12.83
24.52
24.75
14
1.236
D/E ratiox
2.500
2.788
3.219
3.681
3.750
4.392
4.363
5.043
5.628
6.380
0.442
5.043
4.057
78
0.979
Enterprise value¥B
0.640
0.711
0.802
0.868
1.009
1.188
1.373
1.564
1.673
1.811
0.288
12.42%
10.65%
33
1.519
LT debt¥B
0.721
0.673
0.701
0.686
0.650
0.591
0.586
0.542
0.540
0.567
1.633
(2.67%)
(2.43%)
62
Revenue
¥1.384B
5.88%
1.00×
Cost of revenue
¥896.1M
5.65%
0.98×
Operating expenses
¥158.3M
7.13%
1.12×
Property and equipment
14.18%