1.564
Revenue¥B
0.971
1.004
1.072
1.155
1.246
1.321
1.396
1.508
1.615
1.727
1.738
6.76%
6.72%
39
23.05
Revenue growth%
13.07
15.00
13.77
12.56
10.37
9.49
7.20
4.45
2.00
2.51
11.01
4.45
9.93
21
29.76
Gross margin%
28.46
29.98
32.77
32.97
31.58
28.80
30.52
28.38
26.41
28.05
22.19
28.38
29.39
67
3.04
Operating margin%
2.00
3.82
1.03
0.40
0.40
0.40
0.40
3.33
4.58
1.71
24.39
1.71
1.37
10
22.51
Net margin%
23.86
22.39
24.00
25.58
22.90
20.62
20.34
22.31
20.25
23.19
8.71
20.62
22.65
50
15.73
P/E ratio (avg)x
8.073
8.079
8.900
8.817
9.816
9.595
10.92
10.90
11.13
12.17
26.52
10.92
9.706
25
35.02
EV/EBITx
41.73
47.05
50.96
60.54
60.91
60.88
70.66
80.39
78.89
88.84
35.78
78.89
60.89
35
8.67
FCF yield (avg)%
28.37
29.53
26.92
29.28
31.15
30.76
29.93
31.67
33.81
33.93
8.02
31.67
30.35
49
23.21
FCF margin%
6.60
5.07
3.16
5.03
5.79
7.51
6.58
7.03
5.77
5.81
18.05
6.58
5.80
32
1.358
FCF / Net incomex
1.838
1.813
2.094
2.092
2.277
2.600
2.706
2.848
2.847
2.667
0.341
2.706
2.438
25
3.29
ROIC%
10.65
9.51
9.71
9.68
11.79
10.79
13.42
12.58
10.98
10.45
21.46
10.98
10.72
43
12.80
Return on equity%
10.20
10.31
9.82
7.76
5.72
7.04
6.60
9.42
11.83
12.67
10.43
9.42
9.62
44
7.52
Return on assets%
22.29
24.95
27.52
27.50
29.31
28.20
30.05
31.92
34.60
33.17
6.48
31.92
28.75
84
0.56
EPS¥
0.21
0.23
0.27
0.28
0.33
0.38
0.37
0.40
0.47
0.48
0.63
8.01%
10.20%
—
11.83
EPS growth%
27.29
29.68
32.11
29.42
27.15
26.14
28.61
28.16
28.24
30.10
6.47
28.24
28.42
35
0.12
Bookvalue per sh¥
1.00
1.08
1.21
1.26
1.42
1.39
1.62
1.78
1.99
2.15
0.33
8.71%
8.62%
—
0.12
FCF per share¥
0.21
0.23
0.23
0.23
0.22
0.22
0.23
0.23
0.27
0.30
0.32
6.45%
4.25%
—
0.21
Dividend per sh¥
0.41
0.43
0.50
0.48
0.51
0.51
0.57
0.66
0.67
0.67
0.69
5.81%
5.07%
—
15.58
Div yield (avg)%
21.10
21.23
19.16
17.73
17.38
15.08
14.71
16.43
14.93
16.85
7.80
15.08
17.12
71
8.03
Payout ratio%
14.92
14.45
14.18
16.60
18.56
21.40
20.69
19.01
16.41
17.32
19.60
19.01
16.96
88
1.879
Shares (diluted)B
0.959
0.970
0.919
0.831
0.807
0.751
0.800
0.774
0.691
0.684
1.846
(3.25%)
(4.67%)
57
6.65
Buyback yield%
9.94
12.47
9.94
11.04
11.72
12.02
14.12
14.67
11.92
11.14
28.23
12.02
11.82
31
1.504
D/E ratiox
0.925
0.824
0.892
0.782
0.828
0.889
0.786
0.767
0.815
0.844
1.355
0.815
0.826
62
1.238
Enterprise value¥B
2.995
3.109
3.460
3.831
4.463
4.272
4.270
4.818
5.403
5.530
1.279
4.38%
7.08%
24
0.477
LT debt¥B
1.258
1.349
1.403
1.555
1.412
1.410
1.479
1.564
1.415
1.438
1.213
0.37%
0.43%
67
Revenue
¥1.727B
6.72%
1.00×
Cost of revenue
¥1.185B
6.75%
1.00×
Operating expenses
¥192.2M
7.12%
1.04×
Property and equipment
18.16%