0.113
Revenue¥B
1.044
1.069
1.102
1.118
1.159
1.175
1.220
1.231
1.270
1.307
0.116
2.44%
2.42%
65
11.29
Revenue growth%
26.52
24.08
26.36
27.31
30.20
32.28
31.16
28.50
28.76
26.05
29.98
28.76
27.90
43
3.08
Gross margin%
4.28
4.51
4.85
5.63
7.04
9.54
9.95
8.25
5.34
8.12
2.73
8.25
6.34
56
18.93
Operating margin%
20.27
21.16
22.92
23.59
22.77
21.08
23.17
21.34
22.85
24.21
7.59
22.85
22.81
89
23.43
Net margin%
29.87
31.70
30.40
29.00
29.21
31.65
34.63
36.22
37.45
39.42
3.68
36.22
31.67
74
6.512
P/E ratio (avg)x
38.02
37.29
40.96
41.19
44.30
51.30
54.86
65.02
66.90
80.05
33.24
65.02
47.80
67
31.75
EV/EBITx
42.03
47.22
45.46
46.51
43.51
44.30
45.62
46.29
51.95
58.25
30.86
46.29
45.96
92
17.58
FCF yield (avg)%
21.24
20.72
20.19
21.56
22.04
19.89
20.90
19.54
21.90
22.37
13.27
20.90
21.07
43
29.95
FCF margin%
23.39
20.83
20.30
21.32
24.05
26.02
28.96
28.18
26.67
29.05
19.51
28.18
25.03
6
1.449
FCF / Net incomex
0.416
0.473
0.489
0.556
0.613
0.560
0.603
0.648
0.641
0.591
0.415
0.603
0.576
33
10.68
ROIC%
17.47
18.84
20.44
18.93
19.34
18.30
16.95
15.21
13.67
12.80
3.99
15.21
17.88
87
9.33
Return on equity%
34.91
34.37
34.44
31.56
30.70
32.87
34.29
35.10
34.75
32.78
8.00
34.29
34.33
29
15.79
Return on assets%
5.77
5.38
7.22
9.91
8.30
9.51
10.79
12.54
10.21
12.13
12.73
10.79
9.71
85
0.11
EPS¥
0.74
0.70
0.80
0.79
0.76
0.72
0.80
0.86
0.98
1.07
0.12
6.94%
5.36%
—
5.88
EPS growth%
12.22
14.10
12.18
10.40
12.50
12.58
15.50
15.64
17.50
17.06
20.93
15.64
13.34
12
0.39
Bookvalue per sh¥
0.15
0.14
0.16
0.16
0.17
0.17
0.16
0.18
0.17
0.18
0.23
0.79%
2.39%
—
0.16
FCF per share¥
0.17
0.14
0.13
0.14
0.13
0.12
0.11
0.10
0.09
0.08
0.58
(9.08%)
(6.29%)
—
0.15
Dividend per sh¥
0.36
0.39
0.44
0.43
0.45
0.41
0.39
0.37
0.36
0.34
0.51
(5.14%)
0.83%
—
28.69
Div yield (avg)%
3.98
6.53
6.46
8.69
7.15
8.70
6.80
7.81
10.06
7.95
27.55
7.95
7.48
33
17.88
Payout ratio%
19.97
19.48
20.63
21.81
20.30
20.42
20.74
18.30
18.15
16.54
22.17
18.30
20.14
48
0.962
Shares (diluted)B
0.845
0.725
0.636
0.594
0.562
0.590
0.592
0.648
0.706
0.708
1.001
4.73%
(2.19%)
64
21.74
Buyback yield%
13.68
10.74
8.68
11.50
10.17
9.39
10.19
7.87
7.43
7.22
13.27
7.87
9.78
7
0.195
D/E ratiox
0.813
0.836
0.823
0.798
0.702
0.621
0.653
0.700
0.605
0.609
1.573
0.621
0.701
71
0.205
Enterprise value¥B
0.938
0.855
0.854
0.870
0.802
0.873
0.838
0.855
0.884
0.934
1.376
3.10%
0.52%
86
354.0
LT debt¥M
468.1
507.2
526.2
482.6
432.1
445.7
398.3
358.6
321.3
307.1
179.9
(6.60%)
(3.68%)
93
Revenue
¥1.307B
2.42%
1.00×
Cost of revenue
¥792.4M
2.53%
1.01×
Operating expenses
¥201.9M
2.16%
0.98×
Property and equipment
16.06%