0.502
Revenue¥B
2.023
2.037
2.074
2.077
2.074
2.125
2.140
2.162
2.160
2.247
0.562
1.62%
1.16%
11
27.21
Revenue growth%
10.18
10.89
9.06
7.15
9.49
12.43
11.67
12.27
14.13
12.06
10.69
12.27
11.28
83
16.79
Gross margin%
8.99
11.67
14.25
17.14
14.42
16.22
18.35
19.05
17.51
17.71
24.18
17.71
16.68
51
14.24
Operating margin%
0.40
2.87
0.99
0.40
1.39
0.40
0.40
0.40
0.69
0.40
6.01
0.40
0.40
88
9.05
Net margin%
27.04
28.11
27.25
27.89
27.80
26.10
24.39
22.61
25.15
23.21
10.65
24.39
26.57
55
23.29
P/E ratio (avg)x
37.91
39.58
37.54
40.77
37.65
38.48
43.02
48.64
48.08
51.62
29.24
48.08
40.18
19
18.64
EV/EBITx
32.60
37.10
39.43
46.98
51.90
61.66
68.01
75.54
83.74
96.82
26.19
75.54
56.78
76
11.43
FCF yield (avg)%
21.71
19.52
18.47
19.72
16.86
13.90
14.03
13.36
16.29
19.14
22.69
14.03
17.67
70
15.70
FCF margin%
16.60
16.00
17.09
15.52
14.47
15.20
17.58
20.03
22.33
24.74
3.51
20.03
16.84
45
0.223
FCF / Net incomex
0.933
1.004
1.062
1.136
1.282
1.401
1.335
1.465
1.520
1.456
0.270
1.456
1.308
7
11.10
ROIC%
0.40
1.69
1.22
0.71
0.40
0.40
0.40
0.40
1.40
1.90
23.45
0.40
0.55
79
5.19
Return on equity%
15.80
17.18
14.38
13.06
15.89
17.47
15.24
16.00
14.08
14.38
22.88
15.24
15.52
60
6.41
Return on assets%
11.29
8.85
10.36
11.99
10.93
13.30
13.28
13.26
11.34
12.21
23.96
13.26
11.67
43
0.39
EPS¥
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.04
0.04
0.42
(1.66%)
(2.93%)
—
23.89
EPS growth%
6.66
5.94
3.04
2.97
4.34
1.83
0.40
0.40
0.40
2.59
5.90
0.40
2.78
34
0.47
Bookvalue per sh¥
0.12
0.12
0.14
0.13
0.15
0.16
0.15
0.15
0.15
0.16
0.21
1.10%
2.29%
—
0.19
FCF per share¥
0.28
0.30
0.29
0.29
0.28
0.28
0.32
0.33
0.36
0.35
0.36
4.50%
2.15%
—
0.19
Dividend per sh¥
0.45
0.43
0.48
0.47
0.44
0.42
0.42
0.39
0.40
0.46
0.17
0.57%
0.97%
—
16.26
Div yield (avg)%
15.40
15.26
16.58
17.28
16.88
17.09
18.16
20.94
18.43
16.83
17.35
18.16
16.99
48
11.04
Payout ratio%
20.79
23.38
20.84
22.52
21.22
19.41
17.35
16.29
17.99
19.14
15.90
17.99
20.10
63
2.228
Shares (diluted)B
2.183
2.350
2.745
2.767
2.868
2.831
3.061
3.292
3.423
3.969
2.216
6.71%
6.07%
20
28.81
Buyback yield%
12.89
10.28
10.88
9.96
12.81
10.59
9.63
8.67
7.20
5.42
26.64
8.67
10.12
43
1.731
D/E ratiox
1.497
1.468
1.474
1.333
1.273
1.240
1.246
1.099
1.132
1.213
0.761
1.213
1.259
13
2.938
Enterprise value¥B
0.596
0.652
0.684
0.652
0.700
0.695
0.708
0.760
0.872
0.933
1.609
5.90%
3.97%
10
1.535
LT debt¥B
1.848
2.078
2.014
1.970
2.193
2.535
2.597
2.908
3.106
3.414
1.477
9.25%
8.00%
95
Revenue
¥2.247B
1.16%
1.00×
Cost of revenue
¥1.146B
1.08%
0.99×
Operating expenses
¥389.4M
1.25%
1.01×
Property and equipment
21.76%