0.486
Revenue¥B
0.532
0.571
0.614
0.670
0.713
0.760
0.825
0.885
0.941
1.015
0.521
7.32%
7.52%
78
24.18
Revenue growth%
7.97
5.12
5.46
3.66
4.42
6.26
7.35
5.87
3.83
5.80
4.57
5.87
5.63
33
27.40
Gross margin%
5.55
6.42
9.21
10.52
7.74
8.50
8.73
7.14
5.65
6.61
10.02
7.14
7.44
92
3.22
Operating margin%
11.82
14.15
15.84
16.46
15.22
16.60
15.09
16.38
16.58
18.01
25.79
16.58
16.11
80
5.84
Net margin%
18.22
19.86
21.56
19.72
18.00
16.78
18.00
20.75
18.40
18.57
29.70
18.40
18.48
61
13.30
P/E ratio (avg)x
19.63
19.29
22.23
24.04
26.98
30.15
30.80
35.48
36.31
37.80
10.01
35.48
28.57
24
24.90
EV/EBITx
17.74
20.04
23.45
26.43
27.65
27.52
28.81
30.61
33.47
33.53
37.36
30.61
27.59
76
24.24
FCF yield (avg)%
2.70
1.82
4.20
4.50
2.04
0.63
0.40
2.26
1.21
0.40
11.40
0.63
1.93
84
17.47
FCF margin%
15.13
12.37
11.62
9.60
8.40
6.79
3.85
4.28
5.00
2.35
13.05
4.28
7.59
71
0.147
FCF / Net incomex
0.860
0.828
0.846
0.884
0.930
0.967
0.951
0.945
1.036
0.993
1.119
0.967
0.938
34
25.29
ROIC%
1.69
4.07
5.39
3.81
6.29
7.51
10.00
7.15
7.71
6.49
9.24
7.51
6.39
6
16.57
Return on equity%
8.66
6.63
9.34
8.96
6.86
9.58
7.58
8.06
10.72
10.29
24.34
9.58
8.81
32
14.82
Return on assets%
17.92
19.74
20.72
21.77
22.89
25.29
27.60
27.98
27.40
24.69
29.89
27.40
23.79
11
0.35
EPS¥
1.07
1.24
1.35
1.46
1.44
1.55
1.51
1.63
1.67
1.96
0.36
6.40%
7.86%
—
18.61
EPS growth%
13.63
10.89
12.67
13.06
10.18
9.17
7.68
6.36
8.95
9.05
19.93
8.95
9.68
63
0.81
Bookvalue per sh¥
0.59
0.50
0.45
0.49
0.50
0.46
0.47
0.39
0.38
0.34
0.22
(7.81%)
(5.37%)
—
0.50
FCF per share¥
0.35
0.31
0.28
0.28
0.25
0.27
0.25
0.25
0.25
0.28
0.41
1.78%
(1.24%)
—
0.48
Dividend per sh¥
0.59
0.70
0.68
0.72
0.76
0.85
0.94
1.07
1.25
1.34
0.69
11.89%
9.98%
—
3.16
Div yield (avg)%
12.45
12.12
10.24
9.68
9.83
7.03
9.49
10.62
8.11
6.19
19.74
8.11
9.75
66
26.67
Payout ratio%
12.46
12.18
10.79
9.87
7.72
8.84
6.24
7.35
4.62
7.47
10.84
7.35
8.28
43
0.649
Shares (diluted)B
0.779
0.851
1.004
1.103
1.142
1.338
1.479
1.688
1.673
1.786
0.635
9.37%
8.73%
30
22.79
Buyback yield%
25.31
27.53
25.86
25.61
24.98
26.44
28.81
28.96
28.97
30.44
23.98
28.96
26.99
25
1.778
D/E ratiox
2.211
2.432
2.532
2.529
2.905
2.906
3.203
3.579
3.388
3.208
0.411
3.208
2.905
64
922.0
Enterprise value¥M
257.8
243.1
273.9
287.8
263.2
296.6
283.0
290.1
273.8
308.4
647.8
3.21%
2.58%
65
0.785
LT debt¥B
1.238
1.368
1.604
1.699
2.029
2.158
2.382
2.720
2.701
3.182
0.442
9.42%
11.44%
77
Revenue
¥1.015B
7.52%
1.00×
Cost of revenue
¥541.9M
7.73%
1.02×
Operating expenses
¥192.7M
7.57%
1.00×
Property and equipment
14.61%