1.737
Revenue¥B
1.942
1.988
2.067
2.115
2.165
2.213
2.286
2.373
2.462
2.478
1.792
2.74%
2.57%
84
7.15
Revenue growth%
14.00
15.36
13.75
13.00
11.49
14.47
13.12
13.65
12.35
13.44
27.88
13.44
13.55
22
21.71
Gross margin%
24.96
27.56
27.44
29.20
29.96
29.25
26.67
24.06
23.12
20.75
10.33
24.06
27.06
83
24.88
Operating margin%
8.89
7.05
5.67
5.37
5.68
6.15
5.01
5.84
8.28
5.29
25.40
5.84
5.76
16
11.18
Net margin%
12.36
13.44
12.37
14.10
11.34
10.58
12.75
14.27
11.33
13.41
20.17
12.75
12.56
77
11.49
P/E ratio (avg)x
30.80
33.18
39.74
42.84
42.03
45.43
43.64
48.20
57.43
61.21
22.27
48.20
43.24
74
29.99
EV/EBITx
33.91
30.43
30.88
30.78
32.40
31.37
32.96
35.87
38.88
37.41
31.18
35.87
32.68
87
3.89
FCF yield (avg)%
8.09
10.98
8.52
9.25
10.38
7.71
7.66
9.19
9.44
8.86
17.26
8.86
9.02
85
11.24
FCF margin%
12.89
13.93
16.15
14.88
16.76
14.88
14.63
17.21
14.33
17.32
26.32
14.88
14.88
20
1.264
FCF / Net incomex
0.934
0.866
0.918
0.921
0.836
0.772
0.710
0.664
0.699
0.624
0.275
0.699
0.804
90
2.03
ROIC%
19.55
18.51
15.64
15.25
18.19
19.85
22.22
21.84
20.82
20.34
15.89
20.82
19.70
92
17.06
Return on equity%
24.89
27.84
25.61
27.77
25.17
26.64
25.15
22.21
23.05
21.33
14.84
23.05
25.16
36
16.48
Return on assets%
18.82
20.31
23.25
21.84
24.47
23.12
22.30
22.17
22.16
25.06
15.00
22.30
22.23
30
0.11
EPS¥
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.12
1.19%
1.69%
—
11.22
EPS growth%
20.67
18.39
21.36
24.03
23.22
24.93
24.46
24.05
22.73
24.00
18.73
24.05
23.61
74
0.17
Bookvalue per sh¥
0.09
0.10
0.10
0.11
0.10
0.10
0.11
0.13
0.12
0.14
0.13
7.41%
5.49%
—
0.11
FCF per share¥
0.12
0.12
0.12
0.12
0.13
0.12
0.13
0.14
0.14
0.15
0.12
4.02%
1.50%
—
0.14
Dividend per sh¥
0.14
0.14
0.14
0.14
0.14
0.13
0.13
0.14
0.14
0.15
0.11
0.85%
1.43%
—
24.22
Div yield (avg)%
19.99
18.03
20.49
18.61
16.61
15.27
12.46
14.58
14.86
14.57
11.76
14.58
15.94
13
22.92
Payout ratio%
26.11
25.33
23.59
22.70
21.73
22.62
21.81
18.94
19.38
22.29
15.89
21.81
22.45
92
7.819
Shares (diluted)B
7.529
7.552
7.469
7.575
7.915
7.403
6.495
6.383
6.995
7.307
8.089
(1.59%)
0.15%
70
16.48
Buyback yield%
10.78
12.33
13.81
15.48
12.49
10.81
12.57
9.92
10.24
12.97
2.33
10.81
12.41
90
1.195
D/E ratiox
1.157
1.184
1.101
1.264
1.319
1.262
1.460
1.348
1.530
1.696
0.641
1.460
1.291
17
2.225
Enterprise value¥B
0.947
1.053
1.089
1.163
1.231
1.137
1.267
1.184
1.176
1.237
2.124
0.10%
2.25%
17
1.700
LT debt¥B
2.617
2.480
2.423
2.744
2.778
2.730
3.024
3.148
2.971
3.361
0.621
3.88%
3.73%
49
Revenue
¥2.478B
2.57%
1.00×
Cost of revenue
¥1.734B
2.57%
1.00×
Operating expenses
¥345.5M
2.61%
1.00×
Property and equipment
15.51%