0.147
Revenue¥B
1.147
1.198
1.244
1.301
1.319
1.333
1.354
1.383
1.442
1.517
0.159
2.83%
3.15%
50
4.08
Revenue growth%
7.01
9.55
6.85
4.31
3.51
1.40
2.54
0.51
0.40
1.19
18.35
1.19
3.02
25
27.09
Gross margin%
20.09
19.32
19.56
20.82
23.48
26.08
25.89
28.11
26.51
29.04
24.56
26.51
24.69
94
10.53
Operating margin%
12.96
14.96
15.28
17.58
17.16
19.43
17.86
16.19
17.24
18.25
12.52
17.86
17.20
33
17.84
Net margin%
30.55
28.66
28.38
29.48
31.18
29.39
31.40
33.99
34.84
33.64
5.31
33.64
30.87
57
6.953
P/E ratio (avg)x
19.69
17.33
18.15
17.89
17.13
15.88
15.25
15.98
15.12
14.09
30.16
15.25
16.56
29
16.28
EV/EBITx
17.73
18.84
20.53
23.18
23.15
23.49
23.91
26.77
28.12
30.01
23.00
26.77
23.34
75
11.83
FCF yield (avg)%
4.32
5.82
3.20
3.66
3.50
1.07
2.54
5.10
7.87
5.71
12.46
5.10
3.99
34
17.30
FCF margin%
5.01
3.11
5.67
4.65
3.12
2.45
0.40
1.90
0.40
0.40
18.20
0.40
2.78
74
0.257
FCF / Net incomex
0.348
0.325
0.351
0.329
0.301
0.321
0.308
0.344
0.387
0.381
1.571
0.344
0.336
90
19.17
ROIC%
24.95
27.37
27.19
28.97
28.31
26.32
29.01
30.26
27.56
29.96
16.94
29.01
27.93
16
21.92
Return on equity%
3.02
0.48
0.40
0.40
1.46
2.60
1.63
4.51
3.40
2.16
20.43
2.60
1.90
93
10.04
Return on assets%
15.71
12.81
10.51
11.51
8.67
8.85
10.12
9.80
9.62
11.73
13.68
9.80
10.32
72
0.86
EPS¥
0.83
0.78
0.80
0.78
0.79
0.71
0.73
0.65
0.71
0.68
0.89
(2.88%)
(3.21%)
—
13.01
EPS growth%
5.03
3.86
1.52
0.40
0.40
0.40
0.40
2.06
4.66
6.08
29.91
2.06
1.79
83
1.79
Bookvalue per sh¥
2.49
2.22
2.30
2.36
2.23
2.28
2.14
2.25
2.30
2.05
0.96
(1.65%)
(1.09%)
—
1.09
FCF per share¥
1.42
1.53
1.49
1.57
1.51
1.68
1.64
1.70
1.88
1.82
2.39
3.82%
3.60%
—
2.43
Dividend per sh¥
0.95
0.82
0.72
0.79
0.83
0.77
0.71
0.67
0.62
0.62
2.60
(5.83%)
(5.35%)
—
10.07
Div yield (avg)%
25.57
27.12
26.38
29.08
32.06
32.32
33.20
32.11
29.18
27.69
26.44
32.11
29.13
88
8.37
Payout ratio%
9.61
8.48
8.26
6.09
7.56
8.22
8.31
5.72
3.19
3.54
23.96
5.72
7.89
50
0.387
Shares (diluted)B
0.714
0.724
0.767
0.844
0.871
1.033
1.223
1.293
1.298
1.579
0.375
12.64%
10.20%
82
28.98
Buyback yield%
22.35
20.42
18.46
16.77
15.25
14.53
11.67
9.23
11.57
11.55
15.13
11.57
14.89
47
1.720
D/E ratiox
0.130
0.121
0.116
0.123
0.108
0.118
0.121
0.115
0.116
0.126
1.530
0.118
0.119
82
980.4
Enterprise value¥M
460.6
515.1
498.2
513.7
540.5
612.2
641.6
755.6
889.3
918.1
344.8
11.18%
7.81%
80
0.434
LT debt¥B
0.940
0.915
0.929
1.003
1.193
1.249
1.423
1.517
1.706
1.787
1.054
8.42%
6.37%
91
Revenue
¥1.517B
3.15%
1.00×
Cost of revenue
¥871.4M
3.31%
1.02×
Operating expenses
¥371.2M
3.09%
0.99×
Property and equipment
18.78%