0.303
Revenue¥B
0.627
0.675
0.746
0.816
0.898
0.979
1.074
1.165
1.238
1.309
0.323
7.83%
8.56%
31
12.60
Revenue growth%
19.47
17.15
19.54
18.24
17.58
20.54
20.00
19.72
18.81
17.57
22.35
19.72
19.14
13
15.34
Gross margin%
25.92
25.39
26.92
24.54
24.53
25.66
22.99
23.52
25.48
26.34
10.43
25.48
25.44
61
16.85
Operating margin%
23.48
26.40
24.04
22.68
21.91
23.42
21.27
19.69
17.80
19.28
28.72
19.69
22.30
22
3.44
Net margin%
26.41
24.82
26.97
26.63
25.85
24.25
24.41
26.28
27.45
28.05
15.26
26.28
26.34
58
27.86
P/E ratio (avg)x
33.26
33.64
39.40
44.25
44.89
48.35
48.85
48.52
56.63
64.99
27.49
48.85
46.62
45
7.010
EV/EBITx
31.02
34.72
36.62
39.82
37.42
36.19
37.06
39.06
37.32
42.93
15.55
37.32
37.19
77
16.70
FCF yield (avg)%
16.13
17.57
15.84
17.87
16.22
18.48
20.52
20.27
18.46
21.07
10.38
20.27
18.17
83
23.85
FCF margin%
22.54
21.51
21.91
24.35
27.22
26.92
26.25
29.14
31.96
30.63
13.66
29.14
26.59
46
0.735
FCF / Net incomex
0.785
0.815
0.811
0.847
0.827
0.843
0.900
1.008
0.999
1.037
1.619
0.999
0.845
50
6.80
ROIC%
20.34
23.23
22.73
25.50
27.99
29.22
27.27
26.34
25.81
25.15
2.48
26.34
25.66
6
11.93
Return on equity%
0.40
0.40
0.40
0.40
2.42
0.40
0.40
1.29
0.40
0.45
2.74
0.40
0.40
39
4.52
Return on assets%
31.36
28.56
29.23
28.99
26.92
29.24
31.33
31.28
31.39
33.67
11.53
31.33
30.26
20
0.36
EPS¥
0.22
0.19
0.18
0.15
0.15
0.15
0.15
0.15
0.13
0.14
0.38
(1.18%)
(5.14%)
—
6.79
EPS growth%
13.59
10.96
8.34
7.02
7.27
6.77
8.51
7.20
7.11
9.67
3.90
7.20
7.81
36
1.18
Bookvalue per sh¥
0.45
0.41
0.45
0.44
0.46
0.48
0.47
0.52
0.48
0.44
1.10
(0.94%)
0.07%
—
1.24
FCF per share¥
1.30
1.23
1.14
1.25
1.33
1.43
1.45
1.49
1.66
1.66
1.09
4.54%
2.45%
—
0.25
Dividend per sh¥
0.27
0.27
0.29
0.29
0.30
0.28
0.26
0.27
0.24
0.26
0.78
(3.06%)
(0.47%)
—
19.96
Div yield (avg)%
6.06
8.05
7.97
9.71
10.64
8.24
5.80
2.87
0.40
2.30
26.58
2.87
7.01
89
15.89
Payout ratio%
6.61
8.95
10.31
9.97
12.83
11.33
14.29
13.34
12.54
14.10
26.82
13.34
11.94
92
0.752
Shares (diluted)B
0.766
0.821
0.941
1.051
1.203
1.306
1.457
1.349
1.498
1.678
0.719
6.88%
8.60%
66
26.98
Buyback yield%
26.18
28.06
25.63
27.84
30.13
31.65
34.55
33.05
32.71
30.25
11.34
32.71
30.19
33
0.509
D/E ratiox
0.412
0.363
0.312
0.310
0.330
0.329
0.320
0.308
0.275
0.267
1.369
0.308
0.316
41
1.131
Enterprise value¥B
0.912
0.947
1.060
1.216
1.423
1.542
1.759
1.791
1.867
2.034
0.956
7.40%
10.25%
83
0.214
LT debt¥B
1.231
1.344
1.473
1.500
1.648
1.596
1.812
1.779
1.845
2.067
1.022
4.64%
7.09%
95
Revenue
¥1.309B
8.56%
1.00×
Cost of revenue
¥904.3M
8.56%
1.00×
Operating expenses
¥266.2M
8.11%
0.96×
Property and equipment
17.18%