0.639
Revenue¥B
1.269
1.311
1.312
1.341
1.344
1.365
1.430
1.490
1.558
1.593
0.669
3.47%
2.74%
37
7.76
Revenue growth%
19.76
21.86
23.01
20.03
19.20
21.35
19.97
19.03
19.14
21.05
20.57
19.97
20.00
57
11.84
Gross margin%
1.87
3.99
6.29
7.39
4.74
6.91
5.25
6.93
9.06
9.11
19.79
6.93
6.60
43
27.31
Operating margin%
7.97
7.19
8.05
8.74
11.66
13.81
14.62
17.32
17.31
17.70
17.87
17.31
12.73
42
29.53
Net margin%
0.40
0.40
0.40
2.91
5.73
8.34
10.52
9.59
8.29
7.34
4.58
8.34
6.54
38
23.21
P/E ratio (avg)x
20.79
22.59
24.65
26.60
25.25
23.64
21.58
22.85
23.08
22.99
18.96
22.99
23.03
76
8.600
EV/EBITx
42.67
41.67
45.81
53.01
58.67
69.69
69.52
75.66
79.19
83.05
27.37
75.66
64.10
84
8.58
FCF yield (avg)%
1.50
0.40
2.82
2.70
0.40
0.40
0.40
2.43
2.33
0.40
19.27
0.40
0.95
95
27.64
FCF margin%
5.80
3.86
0.95
0.40
2.39
1.37
0.40
3.21
5.88
8.58
9.49
3.21
2.80
73
1.440
FCF / Net incomex
0.218
0.226
0.214
0.197
0.226
0.213
0.241
0.249
0.287
0.296
0.622
0.249
0.226
51
6.13
ROIC%
15.57
17.81
16.93
19.45
17.04
14.60
16.56
14.55
13.31
13.78
23.87
14.55
16.06
25
19.59
Return on equity%
17.74
19.34
16.89
17.00
17.93
17.76
15.84
15.69
16.07
14.30
8.35
15.84
16.95
7
11.14
Return on assets%
5.79
7.11
5.64
6.67
5.47
5.61
8.34
7.07
9.59
10.69
24.26
8.34
6.87
38
0.36
EPS¥
0.43
0.43
0.39
0.41
0.42
0.40
0.44
0.50
0.50
0.54
0.40
5.19%
1.53%
—
11.23
EPS growth%
5.39
5.23
5.78
3.05
3.11
4.08
4.95
6.89
6.04
3.05
25.72
4.95
5.09
13
0.20
Bookvalue per sh¥
0.46
0.45
0.49
0.49
0.51
0.50
0.54
0.62
0.73
0.73
0.73
7.23%
4.50%
—
0.61
FCF per share¥
0.61
0.65
0.69
0.76
0.83
0.87
0.86
1.00
0.94
0.86
0.31
0.67%
4.38%
—
0.28
Dividend per sh¥
0.42
0.36
0.34
0.30
0.31
0.31
0.27
0.24
0.25
0.26
0.31
(3.47%)
(4.28%)
—
6.54
Div yield (avg)%
23.85
26.32
26.74
28.88
30.44
32.72
31.40
33.29
35.85
33.37
20.66
33.29
30.92
48
12.55
Payout ratio%
8.50
7.64
10.39
12.37
14.42
17.31
18.11
17.55
17.49
15.25
10.52
17.49
14.83
84
0.841
Shares (diluted)B
0.871
0.944
1.064
1.045
1.003
0.995
0.973
0.993
0.914
0.992
0.858
(0.21%)
1.41%
34
13.30
Buyback yield%
13.65
11.04
9.13
6.78
4.94
6.11
7.48
6.33
5.33
3.65
26.38
6.11
6.55
60
1.521
D/E ratiox
1.048
1.041
1.143
1.345
1.453
1.630
1.578
1.744
1.833
2.105
0.333
1.744
1.516
75
997.9
Enterprise value¥M
428.2
411.5
432.2
462.8
429.0
414.0
439.1
405.3
372.1
358.8
941.6
(3.51%)
(2.73%)
19
0.572
LT debt¥B
0.441
0.508
0.523
0.603
0.669
0.749
0.910
0.945
1.018
1.008
0.268
8.55%
10.22%
44
Revenue
¥1.593B
2.74%
1.00×
Cost of revenue
¥825.4M
2.32%
0.96×
Operating expenses
¥265.1M
3.36%
1.06×
Property and equipment
16.74%