5.872
Revenue¥B
3.243
3.416
3.647
3.900
4.156
4.487
4.738
5.102
5.321
5.662
6.303
6.38%
6.18%
72
14.37
Revenue growth%
23.18
23.76
24.39
22.14
22.07
20.17
17.79
19.87
21.44
19.16
20.10
19.87
21.75
78
10.45
Gross margin%
13.23
16.10
16.85
15.24
15.99
14.87
13.13
15.06
17.91
15.87
16.09
15.06
15.55
18
3.06
Operating margin%
1.48
0.40
2.91
1.52
0.74
0.40
0.40
0.40
0.40
0.40
17.30
0.40
0.40
69
8.40
Net margin%
8.25
9.79
11.63
10.10
12.20
13.17
14.38
15.38
15.51
13.30
20.79
14.38
12.69
89
16.30
P/E ratio (avg)x
9.687
10.83
10.92
11.63
12.62
14.31
14.87
14.81
14.17
13.04
14.00
14.31
12.83
62
34.99
EV/EBITx
27.14
27.15
24.37
21.75
23.78
22.46
23.57
24.99
27.35
28.35
26.72
24.99
24.68
58
8.09
FCF yield (avg)%
14.73
14.48
13.38
12.22
11.19
12.75
12.14
14.44
15.29
15.94
25.23
14.44
13.91
55
29.47
FCF margin%
27.13
27.62
30.60
30.82
33.75
32.00
32.47
31.26
32.80
31.57
21.22
32.00
31.41
92
1.684
FCF / Net incomex
2.013
2.241
2.064
2.288
2.335
2.644
2.449
2.242
2.054
2.106
0.815
2.242
2.241
50
14.40
ROIC%
20.27
20.00
17.56
16.99
17.88
18.06
18.72
17.24
17.58
18.20
19.25
18.06
17.97
16
9.07
Return on equity%
17.80
16.65
17.88
20.36
18.66
20.23
20.44
22.40
23.95
22.60
8.03
22.40
20.29
29
18.35
Return on assets%
0.48
0.40
0.40
0.70
1.07
2.17
0.80
0.40
0.40
0.40
8.79
0.40
0.44
94
0.40
EPS¥
0.11
0.11
0.11
0.10
0.10
0.09
0.09
0.08
0.07
0.06
0.41
(8.37%)
(4.65%)
—
24.34
EPS growth%
12.67
13.84
14.23
14.89
13.75
11.29
12.50
13.09
12.06
12.11
28.01
12.11
12.88
69
0.47
Bookvalue per sh¥
0.41
0.40
0.41
0.42
0.38
0.33
0.34
0.30
0.29
0.25
0.33
(7.77%)
(5.41%)
—
0.47
FCF per share¥
0.68
0.64
0.69
0.71
0.75
0.80
0.87
0.85
0.88
0.89
0.67
3.37%
2.88%
—
0.18
Dividend per sh¥
0.45
0.45
0.38
0.41
0.35
0.36
0.36
0.31
0.29
0.28
0.35
(4.36%)
(4.25%)
—
21.37
Div yield (avg)%
16.82
14.76
16.55
16.64
19.62
18.47
16.21
14.05
12.03
13.95
29.10
14.05
16.38
46
14.09
Payout ratio%
19.00
16.27
17.96
17.79
16.22
16.56
14.36
16.19
15.71
13.50
12.32
15.71
16.24
24
2.037
Shares (diluted)B
2.676
2.650
2.955
3.157
3.503
3.901
4.380
4.411
4.630
5.058
2.051
7.62%
7.57%
29
5.97
Buyback yield%
4.92
6.75
4.74
2.26
5.10
3.77
2.45
3.33
0.53
0.40
8.71
2.45
3.55
64
0.231
D/E ratiox
0.424
0.450
0.464
0.503
0.439
0.448
0.475
0.431
0.431
0.409
1.117
0.431
0.444
64
5.231
Enterprise value¥B
4.835
5.289
5.497
6.027
7.168
7.030
8.281
8.381
9.404
9.163
5.371
5.03%
7.09%
30
2.071
LT debt¥B
2.278
2.446
2.225
2.075
2.221
2.211
2.154
1.954
1.751
1.718
0.614
(5.00%)
(3.42%)
34
Revenue
¥5.662B
6.18%
1.00×
Cost of revenue
¥3.354B
5.99%
0.98×
Operating expenses
¥1.218B
6.12%
0.99×
Property and equipment
17.39%