0.246
Revenue¥B
0.712
0.737
0.799
0.850
0.902
0.943
1.005
1.062
1.135
1.216
0.264
6.16%
6.05%
68
7.68
Revenue growth%
8.32
5.94
4.06
1.56
3.99
2.84
0.40
0.40
2.30
4.81
16.94
2.30
3.42
49
15.87
Gross margin%
17.21
17.66
19.15
17.97
19.13
17.21
14.82
13.47
15.75
14.83
24.12
14.83
17.21
65
10.93
Operating margin%
31.19
30.35
30.35
31.43
32.97
32.50
30.22
28.12
27.13
26.66
25.56
28.12
30.35
36
22.72
Net margin%
5.74
4.85
5.34
4.81
4.16
2.74
0.90
3.46
2.63
2.68
8.22
2.68
3.81
26
17.26
P/E ratio (avg)x
11.61
12.18
11.55
12.77
11.50
10.47
10.91
11.27
11.61
11.71
34.69
11.27
11.58
49
18.39
EV/EBITx
22.74
24.48
27.75
26.07
28.60
31.19
29.92
28.16
31.26
31.38
6.114
31.19
28.38
83
17.78
FCF yield (avg)%
9.21
6.30
4.98
3.24
6.23
7.81
5.49
6.23
4.16
3.58
2.71
5.49
5.86
71
10.99
FCF margin%
24.02
22.49
25.18
22.40
20.57
21.83
22.64
22.29
21.74
23.99
24.46
22.29
22.45
48
0.745
FCF / Net incomex
1.707
1.805
1.732
1.926
2.040
1.886
1.738
1.831
1.899
2.009
0.835
1.886
1.858
34
13.00
ROIC%
18.68
17.47
16.37
16.21
15.99
16.58
16.61
16.22
14.58
14.64
17.37
16.22
16.29
8
5.20
Return on equity%
1.45
2.31
4.29
1.80
4.62
5.01
2.26
0.40
0.95
0.40
14.85
0.95
2.03
60
4.37
Return on assets%
11.12
10.22
10.78
9.31
8.00
10.18
11.13
8.99
11.73
14.53
25.33
11.13
10.50
30
0.20
EPS¥
0.38
0.38
0.42
0.40
0.47
0.45
0.46
0.47
0.52
0.58
0.20
4.56%
3.58%
—
6.81
EPS growth%
13.96
11.33
12.98
14.88
16.36
16.07
15.63
16.62
16.78
16.41
16.25
16.41
15.85
87
0.20
Bookvalue per sh¥
0.22
0.25
0.28
0.29
0.29
0.26
0.25
0.28
0.29
0.31
0.10
0.95%
3.89%
—
0.18
FCF per share¥
0.20
0.21
0.21
0.20
0.21
0.18
0.16
0.14
0.13
0.13
0.12
(9.43%)
(5.57%)
—
0.30
Dividend per sh¥
0.37
0.40
0.43
0.42
0.45
0.41
0.39
0.38
0.38
0.37
0.36
(3.52%)
(0.36%)
—
27.57
Div yield (avg)%
14.56
15.02
12.60
11.41
11.55
12.90
11.34
10.98
9.59
11.22
3.35
11.22
11.48
49
6.58
Payout ratio%
6.58
9.30
10.07
9.87
7.63
8.70
7.23
6.95
5.27
4.11
4.16
6.95
7.43
19
1.554
Shares (diluted)B
2.984
3.404
4.099
4.377
4.766
4.925
5.144
5.225
5.897
6.274
1.537
5.65%
8.70%
76
10.31
Buyback yield%
14.81
15.49
14.11
15.75
18.67
15.80
14.12
16.78
13.96
14.24
21.65
14.24
15.15
90
0.208
D/E ratiox
0.951
1.050
0.979
1.040
0.999
1.057
1.113
1.216
1.318
1.161
0.691
1.161
1.053
51
0.146
Enterprise value¥B
1.247
1.191
1.092
1.153
1.152
1.151
1.037
1.164
1.199
1.151
0.332
(0.01%)
(0.54%)
80
131.3
LT debt¥M
290.1
309.6
351.8
422.7
442.2
520.7
564.2
632.5
694.1
813.5
548.0
12.97%
10.91%
33
Revenue
¥1.216B
6.05%
1.00×
Cost of revenue
¥713.9M
6.19%
1.01×
Operating expenses
¥250.0M
5.81%
0.98×
Property and equipment
17.74%