0.185
Revenue¥B
0.681
0.729
0.787
0.829
0.877
0.923
0.977
1.054
1.138
1.185
0.193
6.21%
6.40%
67
23.03
Revenue growth%
27.01
28.05
29.15
30.15
27.46
28.46
30.31
33.24
33.06
30.60
29.35
30.60
29.65
49
3.16
Gross margin%
5.87
7.56
7.46
5.60
2.88
3.74
6.56
7.09
6.68
6.09
11.93
6.56
6.33
14
19.08
Operating margin%
15.88
17.53
18.04
20.86
19.19
20.23
22.73
22.21
20.09
18.20
7.62
20.23
19.64
23
22.30
Net margin%
27.88
27.22
26.74
26.58
29.56
31.79
30.34
31.87
33.37
31.76
2.48
31.79
29.95
58
14.25
P/E ratio (avg)x
23.47
24.05
22.13
23.67
22.57
22.56
23.87
25.92
29.42
27.03
29.00
25.92
23.77
28
26.52
EV/EBITx
26.28
25.83
25.03
26.02
23.17
21.70
24.22
23.25
21.92
19.77
12.81
21.92
23.73
16
21.45
FCF yield (avg)%
14.41
12.50
13.93
13.94
11.73
14.37
12.09
10.67
10.42
10.07
17.94
10.67
12.30
39
17.52
FCF margin%
23.10
20.30
19.56
21.23
18.50
21.01
19.52
17.00
18.27
19.34
10.41
19.34
19.54
41
1.284
FCF / Net incomex
1.143
1.153
1.205
1.168
1.131
1.090
1.124
1.067
1.132
1.159
1.426
1.124
1.137
22
25.26
ROIC%
3.99
3.03
2.46
4.80
4.44
4.34
4.68
2.93
3.32
2.79
3.43
3.32
3.65
25
8.60
Return on equity%
6.77
7.40
5.84
3.99
6.41
6.06
3.24
1.55
1.46
1.01
29.09
1.55
4.92
62
12.90
Return on assets%
0.40
0.40
3.14
3.74
2.78
4.32
1.33
1.17
0.40
1.23
21.23
1.23
1.28
34
0.09
EPS¥
0.31
0.35
0.39
0.44
0.48
0.55
0.60
0.57
0.58
0.54
0.09
2.32%
6.71%
—
8.06
EPS growth%
9.80
10.80
8.53
10.73
8.90
10.85
9.50
6.87
6.86
5.55
7.00
6.87
9.20
33
0.47
Bookvalue per sh¥
0.21
0.18
0.18
0.19
0.18
0.18
0.18
0.18
0.19
0.18
0.28
(0.46%)
(2.01%)
—
0.41
FCF per share¥
0.17
0.16
0.14
0.14
0.13
0.14
0.14
0.13
0.12
0.12
0.36
(1.94%)
(4.11%)
—
0.50
Dividend per sh¥
0.18
0.18
0.17
0.16
0.18
0.15
0.16
0.14
0.12
0.11
0.54
(9.74%)
(4.60%)
—
8.35
Div yield (avg)%
13.45
15.02
12.98
14.45
12.74
14.93
14.85
14.79
11.92
12.33
8.03
14.79
13.95
82
9.08
Payout ratio%
6.58
3.97
3.01
1.56
1.94
0.65
0.40
0.44
2.76
5.28
16.22
0.65
2.35
11
0.789
Shares (diluted)B
1.245
1.249
1.402
1.358
1.485
1.710
1.819
2.092
2.485
2.840
0.784
13.84%
8.80%
20
28.05
Buyback yield%
5.84
6.05
8.17
6.18
3.36
4.66
4.96
5.25
3.13
2.46
8.12
4.66
5.10
73
0.695
D/E ratiox
0.855
0.842
0.897
0.892
0.864
0.942
0.877
0.880
0.910
0.843
1.170
0.880
0.879
57
0.090
Enterprise value¥B
1.380
1.372
1.319
1.475
1.435
1.407
1.436
1.702
1.632
1.584
0.807
2.00%
1.98%
61
558.8
LT debt¥M
734.7
678.3
711.4
676.0
714.1
641.2
604.6
572.2
555.8
551.3
520.0
(5.04%)
(3.36%)
6
Revenue
¥1.185B
6.40%
1.00×
Cost of revenue
¥695.2M
6.63%
1.02×
Operating expenses
¥200.1M
5.73%
0.94×
Property and equipment
19.01%