0.317
Revenue¥B
0.906
0.910
0.932
0.939
0.974
0.994
1.046
1.051
1.069
1.084
0.340
2.17%
2.12%
17
11.76
Revenue growth%
13.44
14.97
16.04
16.72
14.52
16.26
14.30
15.70
12.70
12.87
23.30
14.30
14.75
30
16.78
Gross margin%
1.91
0.56
0.97
0.40
0.40
0.40
0.40
2.76
3.48
1.34
3.85
1.34
0.76
38
20.05
Operating margin%
10.05
7.78
5.89
7.33
7.17
9.09
11.47
11.76
14.08
14.26
29.14
11.76
9.57
36
20.80
Net margin%
6.19
6.51
5.43
3.25
1.81
1.75
1.78
0.40
0.40
2.94
7.56
1.75
2.37
79
30.59
P/E ratio (avg)x
6.515
6.533
6.784
6.267
5.839
5.132
5.047
5.160
5.387
5.415
14.39
5.160
5.627
83
13.35
EV/EBITx
47.33
55.65
61.72
71.96
80.49
82.54
86.04
96.59
104.0
122.7
33.57
96.59
81.52
54
2.10
FCF yield (avg)%
0.40
2.14
0.92
2.53
0.40
2.58
0.80
0.40
0.40
1.22
23.26
0.80
0.86
55
7.24
FCF margin%
7.97
9.56
10.33
8.62
10.49
8.63
8.98
7.22
5.74
5.74
20.50
7.22
8.62
35
1.391
FCF / Net incomex
0.852
0.922
1.069
1.178
1.214
1.187
1.326
1.280
1.419
1.425
0.359
1.326
1.201
90
10.40
ROIC%
16.53
18.31
21.17
21.96
24.55
22.27
24.14
22.92
23.31
24.02
14.43
23.31
22.60
63
3.15
Return on equity%
15.80
17.36
19.54
21.19
18.29
19.19
19.12
17.57
19.07
19.80
23.07
19.12
19.09
71
4.71
Return on assets%
21.69
19.13
21.92
21.11
23.63
22.40
20.75
17.80
20.64
21.48
22.20
20.75
21.30
79
0.92
EPS¥
2.46
2.72
3.08
3.14
3.78
4.13
4.03
4.53
5.42
6.38
1.01
11.04%
10.73%
—
19.40
EPS growth%
25.59
28.39
26.48
24.79
22.34
22.21
19.62
21.00
21.33
21.26
9.18
21.26
22.27
89
0.36
Bookvalue per sh¥
1.36
1.45
1.43
1.59
1.65
1.93
2.29
2.61
2.73
3.27
0.91
14.63%
11.12%
—
1.41
FCF per share¥
1.62
1.55
1.63
1.69
1.80
1.72
1.68
1.94
2.16
2.44
1.20
6.27%
4.26%
—
0.23
Dividend per sh¥
1.09
1.17
1.09
1.01
1.04
1.08
1.06
1.17
1.04
1.06
0.24
0.38%
0.22%
—
12.78
Div yield (avg)%
10.53
8.63
8.13
5.15
5.02
7.36
5.98
8.20
6.10
5.28
18.86
6.10
6.73
23
7.97
Payout ratio%
17.38
18.24
21.20
18.37
16.28
16.77
15.29
13.41
15.65
18.53
18.72
15.65
17.08
9
304.7
Shares (diluted)M
458.2
516.5
500.6
573.9
551.9
656.3
728.3
828.0
869.8
907.2
301.5
10.45%
8.91%
19
27.42
Buyback yield%
8.14
10.55
8.92
9.34
8.35
11.07
13.29
13.18
11.38
8.62
22.81
11.38
9.95
13
1.360
D/E ratiox
0.815
0.878
0.915
0.808
0.783
0.742
0.763
0.752
0.808
0.728
0.551
0.752
0.795
84
751.6
Enterprise value¥M
558.8
556.6
561.2
598.5
560.9
491.5
480.8
439.4
472.3
445.2
214.1
(4.51%)
(2.90%)
15
0.824
LT debt¥B
0.759
0.764
0.853
0.962
0.899
0.943
1.065
1.036
1.048
1.063
0.602
3.42%
3.73%
82
Revenue
¥1.084B
2.12%
1.00×
Cost of revenue
¥629.5M
2.13%
1.00×
Operating expenses
¥223.6M
1.86%
0.97×
Property and equipment
18.37%