0.076
Revenue¥B
1.480
1.550
1.563
1.608
1.626
1.690
1.710
1.752
1.830
1.867
0.080
2.81%
2.68%
11
2.52
Revenue growth%
26.37
25.08
25.50
23.11
20.75
19.25
19.87
18.31
18.53
20.38
28.61
19.25
20.57
59
9.28
Gross margin%
21.72
21.46
22.96
23.45
21.43
19.39
20.99
23.42
25.86
27.45
5.53
23.42
22.34
76
26.52
Operating margin%
3.21
5.31
5.30
4.95
1.99
1.16
3.55
6.41
4.96
5.38
10.40
4.96
4.95
61
12.36
Net margin%
20.39
19.08
18.16
17.40
15.95
16.00
14.89
15.27
16.36
19.23
14.16
16.00
16.88
29
6.357
P/E ratio (avg)x
8.876
9.950
10.82
11.80
11.76
10.84
12.33
11.45
11.29
11.86
34.21
11.45
11.37
70
21.78
EV/EBITx
40.97
45.88
52.11
47.84
53.47
55.46
51.46
50.45
50.16
46.99
24.83
50.45
50.30
30
4.46
FCF yield (avg)%
30.71
28.45
27.44
25.21
26.47
28.96
28.12
29.01
29.30
27.14
21.88
28.96
28.29
63
22.79
FCF margin%
16.24
15.20
15.17
18.11
19.54
18.43
16.72
14.36
13.81
12.65
22.68
14.36
15.72
30
1.723
FCF / Net incomex
1.586
1.583
1.607
1.683
1.671
1.708
2.011
1.997
2.154
2.199
1.746
2.011
1.695
9
27.93
ROIC%
20.34
22.97
22.07
22.51
20.74
18.16
18.09
16.82
16.66
14.63
19.48
16.82
19.25
69
24.95
Return on equity%
21.00
20.54
21.48
22.51
24.12
23.26
23.92
21.23
23.47
25.38
20.96
23.47
22.88
52
23.95
Return on assets%
17.54
15.42
16.49
16.23
14.62
13.71
10.89
7.92
6.67
9.36
5.45
9.36
14.17
37
0.56
EPS¥
0.31
0.34
0.34
0.34
0.30
0.30
0.29
0.26
0.23
0.25
0.62
(3.70%)
(3.12%)
—
9.45
EPS growth%
24.36
26.19
23.19
24.30
23.58
25.20
22.30
20.49
22.80
21.03
10.30
22.30
23.38
44
0.47
Bookvalue per sh¥
0.27
0.29
0.29
0.29
0.32
0.36
0.41
0.42
0.46
0.44
0.26
6.49%
4.61%
—
0.39
FCF per share¥
0.70
0.69
0.68
0.81
0.80
0.78
0.90
1.03
1.04
1.20
0.13
8.47%
5.22%
—
0.64
Dividend per sh¥
0.22
0.21
0.23
0.23
0.27
0.29
0.32
0.32
0.34
0.40
0.48
8.56%
8.09%
—
24.24
Div yield (avg)%
14.14
16.24
18.89
21.18
22.52
24.45
24.16
22.83
25.16
22.76
6.87
24.16
22.64
7
22.12
Payout ratio%
20.95
21.25
21.99
22.84
23.59
23.29
20.43
19.12
19.54
17.59
24.73
19.54
21.10
35
1.264
Shares (diluted)B
1.033
1.125
1.234
1.192
1.248
1.248
1.225
1.342
1.482
1.353
1.219
1.63%
3.45%
19
6.43
Buyback yield%
0.40
0.40
0.40
0.44
0.40
0.40
0.40
0.40
0.40
2.49
8.15
0.40
0.40
68
1.351
D/E ratiox
1.476
1.579
1.882
2.144
2.571
2.989
3.508
3.470
3.673
3.610
1.404
3.508
2.780
25
707.9
Enterprise value¥M
247.8
233.0
262.7
280.9
302.1
270.6
280.8
292.5
291.9
324.9
709.5
1.46%
3.70%
66
1.657
LT debt¥B
1.104
1.173
1.103
1.125
1.116
0.998
1.057
1.147
1.055
1.012
0.651
(1.93%)
(1.22%)
93
Revenue
¥1.867B
2.68%
1.00×
Cost of revenue
¥1.254B
2.69%
1.00×
Operating expenses
¥391.3M
2.82%
1.01×
Property and equipment
20.56%