0.200
Revenue¥B
0.844
0.876
0.911
0.947
0.994
1.030
1.073
1.141
1.196
1.277
0.216
5.12%
4.53%
78
13.87
Revenue growth%
31.20
32.86
30.28
31.29
29.75
30.58
30.21
27.88
30.39
31.55
13.66
30.39
30.49
74
2.47
Gross margin%
26.87
27.52
28.63
29.28
28.12
30.02
31.44
31.56
29.56
30.54
19.96
30.54
29.42
31
3.17
Operating margin%
2.16
0.40
3.35
3.87
2.76
2.40
1.50
1.17
2.18
3.13
10.48
2.18
2.29
50
10.61
Net margin%
9.07
9.97
11.86
10.96
12.47
13.52
15.61
17.28
19.91
19.45
13.42
17.28
13.00
81
24.66
P/E ratio (avg)x
19.12
18.88
18.19
18.16
16.98
16.35
18.19
17.49
17.09
16.94
18.10
17.09
17.83
94
22.24
EV/EBITx
47.96
56.65
65.60
65.19
73.21
76.24
80.21
83.95
85.09
80.99
28.17
80.99
74.72
92
13.80
FCF yield (avg)%
15.50
13.90
14.57
16.78
19.28
19.35
16.48
17.55
16.54
15.36
29.10
16.54
16.51
62
15.19
FCF margin%
24.49
26.12
23.56
24.39
23.84
26.34
25.63
23.68
22.91
25.29
4.74
25.29
24.44
23
1.476
FCF / Net incomex
1.482
1.609
1.705
1.642
1.924
2.044
2.384
2.559
2.718
2.792
0.346
2.559
1.984
86
3.00
ROIC%
7.02
7.69
6.81
5.24
7.45
8.72
5.79
8.50
10.65
9.66
17.22
8.72
7.57
93
21.87
Return on equity%
16.62
14.34
11.95
10.67
11.90
9.71
8.29
5.71
4.79
1.94
20.21
5.71
10.19
60
16.82
Return on assets%
26.06
26.17
23.43
25.86
26.94
25.47
23.68
23.72
23.42
21.23
6.73
23.68
24.60
15
0.94
EPS¥
1.59
1.58
1.71
1.81
2.03
2.34
2.48
2.59
3.13
3.49
1.02
11.42%
7.81%
—
18.90
EPS growth%
17.83
18.77
20.08
19.24
18.35
15.52
16.22
19.04
18.68
16.47
10.23
16.47
18.51
33
0.67
Bookvalue per sh¥
1.38
1.33
1.30
1.35
1.24
1.26
1.35
1.50
1.60
1.80
0.54
7.69%
3.88%
—
1.18
FCF per share¥
0.45
0.48
0.56
0.63
0.61
0.66
0.64
0.75
0.86
0.86
0.27
6.89%
6.27%
—
0.25
Dividend per sh¥
0.43
0.40
0.35
0.29
0.30
0.28
0.28
0.27
0.26
0.25
0.75
(3.93%)
(5.79%)
—
11.37
Div yield (avg)%
3.19
2.41
0.63
0.40
2.50
4.55
7.38
9.07
10.72
8.55
17.89
8.55
3.87
57
19.40
Payout ratio%
30.16
31.92
30.67
32.07
30.58
31.82
32.95
34.45
34.58
37.00
17.16
34.45
32.00
58
1.043
Shares (diluted)B
1.096
0.992
1.060
0.985
0.875
0.938
0.851
0.947
0.933
0.941
1.024
1.47%
(2.20%)
48
7.40
Buyback yield%
15.66
17.46
18.43
16.10
18.66
17.72
16.26
17.82
19.57
19.43
14.97
17.82
17.77
85
1.508
D/E ratiox
1.579
1.573
1.833
1.762
1.937
2.259
2.192
2.162
2.399
2.427
1.569
2.259
2.049
76
0.265
Enterprise value¥B
0.791
0.674
0.728
0.630
0.565
0.597
0.542
0.535
0.477
0.516
1.465
(1.82%)
(5.75%)
92
0.670
LT debt¥B
0.723
0.791
0.777
0.797
0.763
0.867
0.992
1.165
1.103
1.217
0.925
9.78%
6.97%
61
Revenue
¥1.277B
4.53%
1.00×
Cost of revenue
¥653.4M
4.32%
0.98×
Operating expenses
¥242.5M
5.01%
1.05×
Property and equipment
16.36%