1.045
Revenue¥B
0.815
0.855
0.888
0.936
0.969
1.015
1.058
1.128
1.151
1.183
1.155
4.06%
4.20%
58
11.13
Revenue growth%
0.40
3.34
2.16
0.40
0.40
2.18
0.45
3.27
2.63
5.49
7.37
2.63
2.17
52
3.05
Gross margin%
7.02
5.02
4.27
6.26
6.55
3.92
2.00
4.47
7.35
8.97
18.61
4.47
5.64
62
25.14
Operating margin%
17.05
14.64
16.62
18.97
20.79
22.96
23.08
20.71
22.65
21.96
14.79
22.65
20.75
42
5.49
Net margin%
16.13
17.46
18.80
15.98
15.12
14.55
13.97
12.97
10.58
11.99
8.17
12.97
14.83
91
16.10
P/E ratio (avg)x
31.70
36.24
41.53
38.91
43.40
43.50
49.89
56.68
53.49
50.32
36.27
50.32
43.45
79
37.70
EV/EBITx
35.83
36.06
40.89
40.56
48.50
49.08
54.02
52.79
59.30
61.87
26.54
54.02
48.79
56
29.59
FCF yield (avg)%
13.06
13.01
10.31
9.19
11.62
12.90
13.46
15.86
15.60
17.47
11.53
15.60
13.04
9
3.49
FCF margin%
9.37
6.54
5.01
3.16
3.09
4.45
1.60
4.21
3.38
1.22
25.47
3.38
3.80
37
1.792
FCF / Net incomex
2.109
2.333
2.431
2.543
2.568
2.893
3.353
3.464
3.341
3.258
1.109
3.341
2.731
66
4.33
ROIC%
9.13
7.90
9.56
7.33
7.69
9.34
11.30
8.99
7.95
5.63
16.56
8.99
8.47
72
3.14
Return on equity%
7.54
6.73
8.07
8.02
5.51
5.46
7.74
7.23
9.70
9.19
21.84
7.74
7.64
61
5.80
Return on assets%
5.29
3.95
3.66
2.16
4.45
2.03
3.49
2.65
2.80
5.05
14.46
2.80
3.58
51
0.32
EPS¥
0.32
0.31
0.31
0.36
0.40
0.44
0.41
0.40
0.45
0.51
0.36
4.70%
6.26%
—
4.77
EPS growth%
27.04
24.51
25.89
26.47
27.88
27.43
26.82
26.67
25.94
26.15
9.13
26.67
26.57
76
0.27
Bookvalue per sh¥
0.68
0.65
0.64
0.66
0.69
0.78
0.77
0.85
0.97
0.93
0.24
6.11%
3.04%
—
0.28
FCF per share¥
0.52
0.56
0.57
0.55
0.62
0.58
0.58
0.59
0.64
0.67
0.58
1.49%
2.17%
—
0.27
Dividend per sh¥
0.63
0.64
0.71
0.67
0.72
0.68
0.69
0.75
0.81
0.88
0.54
4.09%
3.92%
—
14.14
Div yield (avg)%
28.83
26.07
25.13
26.50
24.02
24.19
21.95
23.97
21.09
19.18
9.25
21.95
24.10
91
22.69
Payout ratio%
16.89
15.90
17.05
15.36
14.21
13.74
16.51
17.21
18.87
20.74
26.23
17.21
16.70
81
1.061
Shares (diluted)B
1.277
1.175
1.241
1.124
1.203
1.232
1.274
1.417
1.306
1.367
1.078
2.59%
0.25%
66
28.31
Buyback yield%
26.83
25.73
25.37
24.08
23.44
22.96
20.01
21.26
19.63
18.26
23.88
20.01
23.20
22
0.622
D/E ratiox
1.188
1.250
1.148
1.087
1.035
1.147
1.118
1.116
1.085
1.097
1.653
1.116
1.117
8
0.969
Enterprise value¥B
0.841
0.771
0.712
0.693
0.778
0.874
0.845
0.780
0.790
0.819
1.098
1.04%
(0.64%)
9
0.318
LT debt¥B
1.417
1.640
1.647
1.575
1.503
1.579
1.733
1.830
1.779
1.814
1.004
3.83%
2.03%
80
Revenue
¥1.183B
4.20%
1.00×
Cost of revenue
¥673.7M
3.99%
0.98×
Operating expenses
¥284.1M
4.62%
1.04×
Property and equipment
17.48%