0.081
Revenue¥B
0.547
0.594
0.626
0.672
0.730
0.774
0.852
0.899
0.989
1.050
0.088
7.54%
7.70%
27
23.88
Revenue growth%
10.34
12.37
14.90
14.24
12.61
10.41
11.88
14.03
14.61
16.62
19.77
14.03
13.32
8
26.23
Gross margin%
8.76
9.67
10.47
11.33
8.72
11.32
12.11
11.80
10.54
11.47
5.82
11.47
10.93
72
3.46
Operating margin%
9.62
6.64
6.99
4.67
6.46
7.61
9.31
10.97
9.51
9.14
22.61
9.31
8.37
64
14.94
Net margin%
22.25
23.45
25.30
22.67
24.64
27.61
26.03
25.77
25.65
22.72
11.82
25.77
24.97
83
19.45
P/E ratio (avg)x
16.91
16.86
17.34
19.40
21.66
21.17
25.05
24.73
27.10
31.15
11.88
25.05
21.42
8
23.42
EV/EBITx
24.52
23.87
24.69
24.53
27.16
25.60
24.84
22.93
25.48
25.81
16.50
25.48
24.76
23
6.93
FCF yield (avg)%
24.39
24.48
22.66
23.39
25.20
27.89
29.88
32.28
32.92
35.12
9.73
32.28
26.55
71
10.72
FCF margin%
7.44
6.15
8.88
8.51
6.74
6.17
4.11
6.83
5.59
6.00
3.97
6.00
6.46
29
1.726
FCF / Net incomex
0.478
0.491
0.481
0.528
0.607
0.617
0.593
0.577
0.589
0.668
0.411
0.593
0.583
47
13.78
ROIC%
4.22
6.39
4.34
6.92
8.48
11.40
12.74
11.96
10.84
10.81
3.31
11.40
9.65
24
3.37
Return on equity%
16.55
19.10
21.63
22.73
22.12
19.97
21.97
23.31
22.88
25.67
10.97
22.88
22.04
51
18.24
Return on assets%
18.51
17.49
18.47
20.39
18.16
16.47
16.02
15.18
18.07
19.42
17.70
16.47
18.12
42
1.80
EPS¥
1.02
0.91
0.89
0.95
1.07
0.95
0.92
0.85
0.77
0.85
1.87
(4.56%)
(0.69%)
—
26.63
EPS growth%
9.30
8.13
5.21
3.73
2.69
1.09
3.63
2.21
0.80
0.40
8.08
1.09
3.16
27
1.53
Bookvalue per sh¥
0.66
0.63
0.74
0.82
0.77
0.88
0.90
0.90
0.99
0.99
0.45
4.98%
4.99%
—
1.19
FCF per share¥
1.69
1.80
1.80
1.76
2.03
2.08
2.25
2.64
2.95
3.27
1.72
10.05%
6.93%
—
0.71
Dividend per sh¥
1.54
1.62
1.70
1.56
1.52
1.48
1.37
1.45
1.37
1.20
1.97
(4.60%)
(3.70%)
—
7.14
Div yield (avg)%
0.40
1.28
2.51
4.73
6.73
9.35
6.79
7.34
6.99
6.30
14.44
6.99
6.51
31
2.67
Payout ratio%
10.69
8.37
6.55
6.61
7.97
6.99
9.22
7.74
6.57
7.41
20.44
7.41
7.57
23
218.1
Shares (diluted)M
241.7
218.1
246.2
270.6
288.1
291.3
269.9
297.1
281.8
282.5
219.4
(0.39%)
1.51%
62
24.29
Buyback yield%
1.13
0.40
0.40
2.15
0.40
0.40
0.51
1.16
2.29
0.40
28.92
0.51
0.46
30
1.486
D/E ratiox
0.331
0.347
0.400
0.397
0.474
0.546
0.585
0.580
0.571
0.640
1.476
0.580
0.510
70
451.6
Enterprise value¥M
241.8
260.9
246.6
235.1
244.1
235.1
241.4
259.2
229.9
232.0
550.7
(1.01%)
(1.09%)
90
0.726
LT debt¥B
1.272
1.483
1.500
1.512
1.569
1.653
1.701
1.712
1.831
1.987
0.860
4.84%
5.98%
50
Revenue
¥1.050B
7.70%
1.00×
Cost of revenue
¥518.5M
7.47%
0.98×
Operating expenses
¥197.9M
7.81%
1.01×
Property and equipment
18.28%