0.546
Revenue¥B
0.854
0.880
0.897
0.901
0.913
0.920
0.927
0.957
0.976
1.020
0.574
2.24%
2.02%
65
7.34
Revenue growth%
23.00
25.82
23.79
25.10
23.22
20.31
18.59
20.11
19.29
19.47
18.22
19.47
21.66
77
12.99
Gross margin%
6.10
3.20
3.29
2.72
3.89
1.44
1.97
1.24
1.94
1.82
16.37
1.82
2.34
79
2.20
Operating margin%
24.09
23.24
26.22
24.98
24.92
22.03
22.31
19.46
16.79
16.63
21.93
19.46
22.77
79
6.73
Net margin%
7.03
4.98
5.36
5.51
6.75
7.70
9.07
7.99
9.17
8.24
10.33
8.24
7.36
46
25.76
P/E ratio (avg)x
29.75
30.22
30.34
34.61
36.17
34.22
32.85
34.75
40.66
45.46
33.29
34.75
34.42
91
22.68
EV/EBITx
54.72
63.38
68.88
79.13
86.62
102.8
101.7
101.9
100.9
115.9
26.52
101.9
93.74
55
6.00
FCF yield (avg)%
13.14
10.54
12.40
11.13
8.23
5.45
2.47
3.65
3.97
5.88
25.93
3.97
7.05
76
20.41
FCF margin%
18.19
18.38
16.64
17.89
20.68
23.08
20.66
22.46
25.19
24.42
9.25
23.08
20.67
55
0.624
FCF / Net incomex
0.404
0.441
0.459
0.428
0.398
0.448
0.462
0.457
0.478
0.432
0.918
0.457
0.444
51
17.99
ROIC%
18.39
16.50
16.97
15.90
16.74
13.89
14.29
11.68
13.89
13.50
23.77
13.89
15.09
86
17.30
Return on equity%
4.42
4.43
3.43
1.70
0.40
0.40
0.40
0.61
0.40
2.40
14.87
0.40
1.15
16
25.05
Return on assets%
20.23
22.41
23.11
23.25
25.20
25.20
27.34
24.42
26.09
26.86
14.62
26.09
24.81
23
0.80
EPS¥
1.10
1.18
1.05
1.12
1.15
1.14
1.05
0.97
1.06
1.06
0.87
(1.53%)
(1.59%)
—
9.53
EPS growth%
18.93
20.72
18.81
15.96
14.55
14.39
16.09
13.39
11.63
13.00
26.05
13.39
15.26
37
2.53
Bookvalue per sh¥
2.33
2.48
2.37
2.12
2.17
2.12
2.03
2.00
2.20
2.00
0.53
(1.59%)
(1.04%)
—
1.83
FCF per share¥
0.69
0.68
0.59
0.64
0.58
0.57
0.54
0.50
0.44
0.47
0.49
(4.19%)
(5.17%)
—
1.16
Dividend per sh¥
0.50
0.46
0.49
0.53
0.45
0.46
0.42
0.41
0.45
0.40
1.19
(2.53%)
(2.72%)
—
19.57
Div yield (avg)%
20.08
22.24
24.67
25.53
25.94
24.25
23.40
23.52
26.03
26.86
7.85
24.25
24.46
17
8.09
Payout ratio%
21.72
22.26
20.85
18.04
19.15
20.17
19.01
21.77
19.13
20.05
28.74
20.05
20.11
24
397.3
Shares (diluted)M
501.4
451.2
467.1
486.8
459.0
477.5
501.3
489.4
518.9
472.1
412.6
0.57%
(1.70%)
61
17.18
Buyback yield%
15.54
14.22
12.41
10.05
12.98
10.70
10.83
13.71
11.38
8.79
15.98
10.83
11.89
63
0.466
D/E ratiox
0.407
0.432
0.400
0.403
0.379
0.423
0.435
0.386
0.377
0.341
1.051
0.386
0.402
23
294.1
Enterprise value¥M
742.4
711.0
744.7
780.7
802.1
788.5
866.9
896.9
906.7
955.6
465.6
3.56%
1.97%
17
639.8
LT debt¥M
382.6
376.6
338.5
298.3
297.2
286.6
252.7
267.1
262.2
236.5
367.8
(4.46%)
(5.29%)
33
Revenue
¥1.020B
2.02%
1.00×
Cost of revenue
¥710.9M
1.97%
1.00×
Operating expenses
¥168.3M
1.56%
0.96×
Goodwill & intangibles
16.45%
Property and equipment
15.99%