0.704
Revenue¥B
0.678
0.744
0.812
0.882
0.951
1.018
1.106
1.191
1.317
1.421
0.757
8.36%
8.62%
37
25.42
Revenue growth%
15.73
15.10
12.31
9.49
6.87
4.11
1.31
0.40
0.40
0.40
21.84
0.40
5.49
89
11.94
Gross margin%
12.78
11.89
9.48
7.56
8.77
7.47
8.53
10.79
9.77
8.62
18.67
8.62
9.12
16
7.13
Operating margin%
32.38
32.39
34.35
35.98
37.60
40.22
38.80
37.09
40.06
39.68
23.91
39.68
37.35
20
29.04
Net margin%
0.40
1.55
4.02
5.92
6.77
8.60
9.16
8.43
9.50
8.64
22.84
8.64
7.60
27
35.77
P/E ratio (avg)x
30.20
31.72
32.88
29.72
31.55
34.22
32.89
30.08
29.30
30.14
31.61
30.14
30.88
90
8.110
EV/EBITx
15.20
16.15
15.39
14.35
14.61
14.95
13.76
12.50
13.18
13.90
9.306
13.76
14.48
23
14.40
FCF yield (avg)%
22.88
25.25
28.00
30.66
32.77
34.47
36.36
37.89
37.52
36.71
22.21
36.71
33.62
90
15.09
FCF margin%
9.58
8.28
10.37
12.08
11.72
11.42
12.09
13.66
14.76
11.82
8.37
12.09
11.77
95
0.292
FCF / Net incomex
0.731
0.804
0.805
0.750
0.718
0.698
0.675
0.710
0.749
0.667
1.733
0.698
0.725
65
3.93
ROIC%
6.75
4.62
7.45
6.56
3.59
6.18
3.39
4.12
2.85
5.27
5.77
4.12
4.95
84
28.61
Return on equity%
12.46
10.56
10.40
10.46
7.93
10.54
12.89
11.42
10.96
9.31
15.60
10.96
10.55
76
22.00
Return on assets%
19.47
19.61
20.19
21.34
24.06
23.89
25.67
26.81
24.32
22.98
25.74
24.32
23.43
66
0.20
EPS¥
0.40
0.40
0.37
0.38
0.38
0.36
0.35
0.34
0.30
0.30
0.21
(4.38%)
(3.49%)
—
28.00
EPS growth%
2.80
0.40
1.74
0.40
0.40
0.40
0.40
0.40
0.40
1.34
21.74
0.40
0.40
66
0.20
Bookvalue per sh¥
0.27
0.25
0.25
0.23
0.23
0.26
0.28
0.26
0.26
0.29
0.13
4.90%
0.27%
—
0.21
FCF per share¥
0.41
0.41
0.41
0.46
0.50
0.59
0.61
0.67
0.76
0.76
0.17
8.61%
7.87%
—
0.26
Dividend per sh¥
0.33
0.32
0.35
0.40
0.37
0.40
0.40
0.42
0.42
0.42
0.09
2.49%
3.46%
—
28.84
Div yield (avg)%
27.29
29.12
32.06
30.85
28.40
27.95
28.06
30.42
33.37
31.60
16.93
30.42
29.77
20
4.90
Payout ratio%
1.84
3.05
0.44
0.40
0.40
0.40
0.40
0.40
0.40
0.66
5.63
0.40
0.40
9
1.052
Shares (diluted)B
1.271
1.421
1.596
1.700
1.584
1.826
2.051
2.107
2.091
2.257
1.033
7.34%
5.59%
22
29.53
Buyback yield%
17.75
15.85
13.81
11.44
10.78
9.30
8.56
8.60
9.39
7.23
28.42
8.60
10.09
84
0.476
D/E ratiox
1.590
1.607
1.676
1.952
2.115
2.189
2.312
2.499
2.791
2.921
1.061
2.499
2.152
19
0.264
Enterprise value¥B
0.953
1.073
1.198
1.227
1.156
1.233
1.136
1.203
1.214
1.135
0.607
(0.37%)
2.11%
94
0.346
LT debt¥B
1.163
1.175
1.186
1.344
1.374
1.362
1.465
1.529
1.753
1.890
0.280
6.57%
6.90%
85
Revenue
¥1.421B
8.62%
1.00×
Cost of revenue
¥889.0M
8.67%
1.01×
Operating expenses
¥298.4M
7.73%
0.92×
Property and equipment
15.89%
Goodwill & intangibles
15.49%
Spread over hurdle
(2.08%)