0.955
Revenue¥B
1.314
1.359
1.398
1.470
1.524
1.596
1.657
1.728
1.840
1.923
1.013
4.76%
4.44%
66
19.89
Revenue growth%
28.55
29.57
27.11
25.83
26.60
24.78
22.54
23.14
21.93
20.44
5.84
22.54
25.30
32
17.38
Gross margin%
22.02
20.91
21.03
19.75
19.36
19.33
20.10
21.26
23.07
23.24
27.73
21.26
20.97
75
13.48
Operating margin%
21.53
24.29
22.93
25.75
25.11
26.67
27.45
28.44
31.37
31.12
23.85
28.44
26.21
74
10.47
Net margin%
17.26
17.36
18.29
17.66
20.64
19.69
18.55
17.86
15.33
17.45
15.78
17.86
17.76
31
23.78
P/E ratio (avg)x
9.552
9.169
9.680
8.798
8.256
9.181
8.866
8.052
8.026
8.000
36.13
8.052
8.832
64
17.53
EV/EBITx
8.259
8.931
9.084
9.677
8.320
8.857
8.938
7.949
7.267
7.675
6.679
7.949
8.588
59
8.55
FCF yield (avg)%
15.47
14.82
12.41
10.67
9.41
6.92
8.61
8.31
8.09
9.15
16.16
8.31
9.28
46
27.94
FCF margin%
15.70
13.73
14.43
15.27
14.83
13.72
11.62
9.82
10.60
10.65
6.41
10.65
13.72
16
1.348
FCF / Net incomex
0.548
0.627
0.680
0.758
0.870
0.974
0.956
1.100
1.282
1.277
0.148
1.100
0.913
87
28.78
ROIC%
8.54
5.64
7.93
9.47
8.19
10.20
12.51
14.22
16.06
15.19
17.63
14.22
9.83
23
6.12
Return on equity%
12.35
13.90
12.40
13.93
13.76
15.61
14.62
14.77
13.36
13.92
28.51
14.62
13.91
50
16.30
Return on assets%
9.03
8.09
8.03
8.57
10.01
9.70
10.76
8.93
9.27
11.35
25.64
9.70
9.15
18
0.13
EPS¥
0.09
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.14
2.16%
2.33%
—
21.40
EPS growth%
20.88
18.88
20.27
20.58
20.05
21.26
22.70
19.93
19.45
19.69
4.17
19.93
20.16
85
0.42
Bookvalue per sh¥
0.43
0.44
0.41
0.42
0.47
0.44
0.50
0.53
0.57
0.53
0.23
2.43%
2.08%
—
0.25
FCF per share¥
0.50
0.46
0.52
0.48
0.53
0.50
0.45
0.42
0.41
0.41
0.50
(4.75%)
(1.76%)
—
0.49
Dividend per sh¥
0.55
0.52
0.55
0.59
0.57
0.53
0.54
0.53
0.49
0.50
0.29
(2.43%)
(0.98%)
—
6.60
Div yield (avg)%
15.58
16.88
18.71
21.24
20.68
22.96
24.46
26.74
29.32
29.99
22.66
26.74
22.10
20
20.23
Payout ratio%
17.53
20.13
17.37
16.98
15.70
16.27
13.37
16.12
13.88
14.71
26.16
14.71
16.20
18
1.321
Shares (diluted)B
1.590
1.724
1.580
1.706
1.712
1.775
1.546
1.615
1.743
1.887
1.311
1.97%
1.55%
64
6.83
Buyback yield%
21.29
24.23
26.29
26.39
26.93
28.67
29.79
27.42
24.80
24.14
3.48
27.42
26.34
88
1.322
D/E ratiox
1.184
1.128
1.079
1.043
1.036
0.972
1.078
1.242
1.373
1.554
0.229
1.242
1.104
86
0.595
Enterprise value¥B
1.123
1.214
1.290
1.289
1.484
1.672
1.878
2.077
2.488
2.458
0.080
10.62%
8.91%
49
0.928
LT debt¥B
1.027
1.016
1.055
1.123
1.094
1.071
1.198
1.112
1.197
1.311
0.379
3.69%
3.28%
19
Revenue
¥1.923B
4.44%
1.00×
Cost of revenue
¥1.182B
4.31%
0.99×
Operating expenses
¥343.7M
4.13%
0.97×
Property and equipment
16.55%