1.180
Revenue¥B
0.980
0.975
0.994
1.027
1.065
1.085
1.100
1.113
1.106
1.108
1.239
0.80%
1.36%
86
17.32
Revenue growth%
15.29
12.62
14.87
12.34
11.27
12.77
12.94
15.78
14.40
13.36
19.45
13.36
13.15
25
9.56
Gross margin%
31.67
30.59
28.87
27.26
29.86
28.26
25.87
22.96
22.00
23.41
11.42
23.41
27.76
46
15.20
Operating margin%
21.43
23.73
23.49
25.71
25.62
25.31
24.98
26.30
27.08
29.11
15.32
26.30
25.46
75
25.75
Net margin%
1.84
2.46
2.15
0.40
1.97
1.19
0.40
0.40
0.40
1.83
6.88
0.40
1.51
20
15.71
P/E ratio (avg)x
31.28
34.00
35.57
34.46
34.87
36.67
34.92
34.10
36.31
39.48
17.86
36.31
34.89
37
15.41
EV/EBITx
6.241
6.909
7.559
7.115
6.746
7.337
7.064
7.409
6.995
7.273
33.64
7.273
7.089
85
12.79
FCF yield (avg)%
22.82
25.39
25.81
24.54
22.03
24.17
25.16
25.01
26.56
24.21
7.13
25.01
24.77
61
19.47
FCF margin%
23.08
21.53
20.73
20.22
17.65
20.00
22.67
24.96
27.17
27.72
2.88
24.96
22.10
82
1.258
FCF / Net incomex
2.001
1.938
1.900
2.137
2.278
2.479
2.434
2.639
2.456
2.424
1.401
2.456
2.351
37
12.94
ROIC%
25.03
27.09
28.79
26.67
25.57
22.92
21.85
19.22
20.54
21.90
23.87
21.85
23.98
36
24.20
Return on equity%
14.34
15.85
15.72
17.02
16.22
14.20
14.89
12.33
12.88
15.35
28.34
14.20
15.12
36
24.63
Return on assets%
9.36
8.73
11.58
13.34
11.83
10.18
11.15
14.04
15.67
14.13
3.13
14.04
11.70
10
0.29
EPS¥
0.08
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.12
0.12
0.31
5.31%
4.44%
—
19.91
EPS growth%
14.02
11.25
11.42
13.77
12.40
14.74
16.60
17.34
15.93
16.76
28.24
16.60
14.38
15
0.17
Bookvalue per sh¥
0.36
0.34
0.36
0.35
0.38
0.38
0.41
0.46
0.44
0.48
0.07
4.89%
2.86%
—
0.18
FCF per share¥
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
1.85%
(1.44%)
—
0.10
Dividend per sh¥
0.20
0.20
0.18
0.17
0.18
0.17
0.18
0.20
0.19
0.18
0.06
(0.17%)
(0.41%)
—
8.29
Div yield (avg)%
17.92
17.70
18.79
21.32
19.68
22.17
24.51
25.22
23.00
22.45
6.23
23.00
21.74
9
11.70
Payout ratio%
6.82
5.11
6.74
4.82
6.97
4.96
7.09
9.53
11.74
9.43
22.54
9.43
6.89
88
1.921
Shares (diluted)B
1.596
1.654
1.578
1.644
1.809
2.003
1.780
1.781
1.683
1.504
1.877
(3.63%)
(0.94%)
33
18.99
Buyback yield%
12.78
15.14
12.50
14.63
12.50
13.63
14.22
15.91
15.57
12.95
27.12
14.22
13.92
27
1.775
D/E ratiox
1.322
1.456
1.399
1.396
1.315
1.286
1.279
1.314
1.183
1.084
1.699
1.279
1.315
67
1,112
Enterprise value¥M
191.4
165.5
173.6
165.9
175.6
188.3
164.6
178.4
173.7
172.4
513.1
(0.37%)
(1.43%)
63
0.716
LT debt¥B
1.399
1.474
1.430
1.414
1.398
1.445
1.345
1.334
1.180
1.062
1.046
(5.36%)
(2.45%)
87
Revenue
¥1.108B
1.36%
1.00×
Cost of revenue
¥763.2M
1.59%
1.02×
Operating expenses
¥207.7M
0.69%
0.94×
Property and equipment
16.05%