0.463
Revenue¥B
0.891
0.895
0.909
0.948
0.959
0.987
1.025
1.067
1.115
1.131
0.504
3.35%
2.83%
15
7.21
Revenue growth%
7.65
8.58
9.01
11.97
14.08
12.07
14.10
12.06
14.19
16.08
21.73
14.10
12.06
67
4.00
Gross margin%
9.48
11.10
13.14
11.23
10.20
7.85
8.20
7.03
7.03
5.85
6.14
7.03
8.84
76
19.25
Operating margin%
22.26
21.85
21.87
19.33
20.47
21.48
21.78
20.06
20.93
22.79
6.17
21.48
21.63
56
18.93
Net margin%
16.94
14.79
16.75
17.45
20.12
18.34
15.59
15.24
17.28
15.43
14.08
15.59
16.85
63
8.918
P/E ratio (avg)x
41.18
40.87
47.75
55.10
55.71
60.79
67.81
74.70
72.05
82.95
21.69
72.05
58.25
65
24.26
EV/EBITx
27.84
27.43
27.84
29.94
34.60
37.80
40.33
42.27
46.23
50.57
36.08
42.27
36.20
91
13.61
FCF yield (avg)%
22.71
23.09
23.99
26.39
26.27
28.26
26.79
23.85
22.64
25.21
6.75
25.21
24.60
78
18.78
FCF margin%
1.22
0.40
2.46
1.85
1.24
0.40
0.40
0.40
1.60
3.34
21.45
0.40
1.23
25
0.401
FCF / Net incomex
2.102
2.025
2.083
2.205
2.621
2.584
2.989
2.933
2.850
3.049
0.960
2.933
2.603
58
4.06
ROIC%
26.77
27.04
24.58
27.02
30.00
29.21
26.54
27.45
29.68
31.90
15.67
29.21
27.25
35
21.51
Return on equity%
23.83
24.75
24.98
23.86
26.33
26.62
29.04
27.49
29.28
31.01
24.37
29.04
26.48
58
28.64
Return on assets%
6.85
5.09
6.55
6.07
4.80
3.13
1.60
3.94
1.75
0.40
13.15
1.75
4.37
60
0.37
EPS¥
0.24
0.25
0.27
0.32
0.37
0.43
0.44
0.43
0.44
0.51
0.39
6.34%
8.35%
—
3.85
EPS growth%
1.72
4.17
5.65
4.74
4.59
5.02
2.77
3.04
3.04
2.67
4.29
3.04
3.61
54
0.45
Bookvalue per sh¥
0.63
0.65
0.73
0.83
0.92
0.99
0.98
1.00
0.99
1.12
0.32
4.00%
7.42%
—
0.19
FCF per share¥
0.11
0.11
0.10
0.10
0.11
0.10
0.10
0.10
0.10
0.10
0.16
(1.70%)
(1.65%)
—
0.10
Dividend per sh¥
0.09
0.08
0.08
0.09
0.09
0.08
0.08
0.07
0.07
0.06
0.30
(9.03%)
(4.67%)
—
20.08
Div yield (avg)%
16.35
18.30
16.58
13.59
14.42
14.79
13.49
13.12
13.22
10.42
2.62
13.22
14.01
67
8.21
Payout ratio%
30.52
29.03
27.48
28.87
29.77
27.23
27.66
25.50
27.29
27.13
15.72
27.23
27.57
72
475.5
Shares (diluted)M
546.1
557.2
556.0
579.1
574.7
568.6
578.5
528.0
563.2
541.5
482.2
(1.19%)
0.25%
23
26.11
Buyback yield%
0.82
2.96
4.25
5.79
6.12
4.08
6.04
5.92
6.00
5.47
22.63
5.92
5.63
70
1.789
D/E ratiox
2.306
2.576
3.068
3.361
3.708
4.271
5.056
5.974
6.340
7.250
1.433
5.974
3.989
43
0.489
Enterprise value¥B
0.773
0.847
0.818
0.857
0.862
0.919
1.078
1.216
1.255
1.404
0.877
10.26%
6.48%
35
147.6
LT debt¥M
47.23
45.94
50.27
47.62
46.34
44.08
41.20
45.89
48.33
47.20
917.5
0.37%
(0.92%)
44
Revenue
¥1.131B
2.83%
1.00×
Cost of revenue
¥645.6M
2.94%
1.01×
Operating expenses
¥223.6M
2.82%
1.00×
Property and equipment
17.08%