0.287
Revenue¥B
0.636
0.688
0.726
0.759
0.810
0.862
0.911
0.952
1.017
1.075
0.294
5.82%
6.13%
75
19.19
Revenue growth%
17.55
19.64
20.42
21.21
21.47
20.62
22.28
19.39
16.93
15.69
16.36
19.39
20.03
18
13.67
Gross margin%
32.37
33.66
32.18
32.62
32.76
33.83
33.38
34.04
33.45
35.37
22.98
33.83
33.41
76
21.95
Operating margin%
15.81
13.50
11.42
13.10
13.65
16.55
18.63
19.52
20.26
22.12
21.33
19.52
16.18
80
23.77
Net margin%
19.95
18.82
17.48
15.82
18.58
18.05
17.81
18.32
15.67
16.45
13.13
17.81
17.93
51
32.04
P/E ratio (avg)x
43.49
45.13
49.46
48.36
56.74
63.99
71.81
70.45
75.82
84.09
25.70
71.81
60.36
81
22.66
EV/EBITx
45.33
45.73
51.08
58.11
56.37
60.75
61.07
61.33
67.09
66.63
10.19
61.33
59.43
45
9.03
FCF yield (avg)%
21.96
24.45
26.11
25.13
23.11
23.33
23.08
23.33
22.40
20.27
11.24
23.08
23.22
77
18.32
FCF margin%
8.72
10.38
9.78
10.83
12.59
11.84
11.79
11.90
11.61
14.27
3.85
11.84
11.70
34
0.758
FCF / Net incomex
1.244
1.162
1.254
1.312
1.340
1.288
1.372
1.569
1.774
1.658
1.490
1.569
1.326
38
14.61
ROIC%
24.35
21.87
22.07
22.32
22.78
20.42
19.79
17.06
18.04
20.62
7.25
19.79
21.24
67
6.93
Return on equity%
8.39
9.62
12.48
10.99
9.58
11.69
10.75
11.84
9.71
12.48
16.14
11.69
10.87
24
26.35
Return on assets%
10.77
7.97
5.23
3.12
5.31
8.24
9.54
6.85
7.74
5.50
12.21
7.74
7.29
73
0.51
EPS¥
0.67
0.70
0.69
0.81
0.91
0.99
1.15
1.14
1.11
1.25
0.53
6.62%
7.29%
—
7.60
EPS growth%
9.65
12.37
11.71
13.09
11.43
8.96
8.11
6.82
9.71
8.37
29.23
8.37
9.68
18
0.15
Bookvalue per sh¥
0.12
0.11
0.13
0.14
0.14
0.15
0.17
0.17
0.18
0.20
0.34
7.39%
5.31%
—
0.61
FCF per share¥
0.19
0.20
0.22
0.20
0.20
0.18
0.18
0.20
0.22
0.24
0.10
4.39%
2.98%
—
0.11
Dividend per sh¥
0.17
0.17
0.17
0.16
0.14
0.12
0.12
0.10
0.09
0.10
0.29
(7.35%)
(4.82%)
—
26.45
Div yield (avg)%
11.12
9.61
9.37
11.20
10.85
13.81
12.96
13.31
12.71
9.97
10.92
12.96
11.16
63
6.99
Payout ratio%
21.26
24.05
21.49
21.39
21.42
24.25
23.13
21.78
23.00
22.16
15.07
23.00
21.97
28
546.8
Shares (diluted)M
732.2
783.4
771.5
768.9
717.8
837.1
812.0
887.9
897.6
928.4
548.7
5.28%
2.20%
91
28.57
Buyback yield%
32.08
29.75
31.40
30.72
31.49
31.23
33.76
34.12
34.54
36.82
10.46
34.12
31.78
92
1.736
D/E ratiox
2.714
2.737
2.568
2.628
2.556
2.577
2.426
2.336
2.233
2.492
0.547
2.426
2.562
33
0.782
Enterprise value¥B
0.519
0.578
0.638
0.637
0.688
0.779
0.906
0.887
0.969
1.146
0.838
10.73%
8.23%
15
0.845
LT debt¥B
0.885
0.922
1.060
1.253
1.440
1.486
1.714
1.960
1.879
2.214
0.741
8.98%
10.93%
63
Revenue
¥1.075B
6.13%
1.00×
Cost of revenue
¥552.3M
6.08%
1.00×
Operating expenses
¥174.7M
5.68%
0.96×
Property and equipment
21.94%