0.955
Revenue¥B
1.642
1.663
1.660
1.672
1.683
1.685
1.720
1.702
1.699
1.704
1.053
0.25%
0.55%
59
25.85
Revenue growth%
9.08
7.32
6.86
4.68
3.72
3.75
2.78
2.14
1.86
3.88
3.80
2.78
3.81
5
3.62
Gross margin%
15.78
13.04
14.62
15.11
17.72
20.65
21.29
21.69
20.44
23.18
14.44
21.29
19.08
50
13.95
Operating margin%
11.64
12.01
12.26
14.08
15.83
15.01
15.46
17.10
19.88
20.87
13.86
17.10
15.24
40
17.29
Net margin%
6.61
4.02
6.47
4.32
4.14
6.20
8.22
11.00
13.01
11.13
9.69
11.00
6.54
58
27.95
P/E ratio (avg)x
33.20
33.25
32.75
31.70
31.94
33.56
35.83
38.47
38.02
38.00
27.42
38.00
33.41
70
21.06
EV/EBITx
11.52
11.15
12.36
11.55
11.55
12.16
11.55
10.48
10.39
11.22
9.158
11.22
11.54
94
25.09
FCF yield (avg)%
23.12
24.26
22.83
21.02
22.28
21.59
18.89
17.43
19.18
21.13
12.38
19.18
21.36
6
6.68
FCF margin%
11.95
11.13
9.62
12.18
10.48
12.48
13.45
11.45
10.44
10.59
11.76
11.45
11.29
92
1.280
FCF / Net incomex
0.496
0.562
0.516
0.531
0.498
0.484
0.546
0.567
0.561
0.525
1.647
0.546
0.528
57
11.66
ROIC%
15.64
14.24
12.46
9.96
7.62
7.09
6.73
5.08
5.68
7.94
15.55
6.73
7.78
7
11.00
Return on equity%
20.41
18.43
17.79
16.56
17.17
15.64
12.69
10.03
7.29
7.93
5.32
10.03
16.10
25
11.56
Return on assets%
5.84
7.91
4.93
3.11
5.19
5.74
4.49
2.41
3.15
4.29
24.07
4.29
4.71
18
0.52
EPS¥
0.22
0.26
0.28
0.27
0.30
0.34
0.35
0.37
0.41
0.43
0.55
7.71%
6.54%
—
12.45
EPS growth%
26.22
26.05
24.94
26.95
26.81
29.50
32.26
33.54
31.25
28.93
13.29
31.25
27.94
6
0.43
Bookvalue per sh¥
0.19
0.20
0.24
0.23
0.26
0.31
0.31
0.36
0.39
0.44
0.64
10.93%
8.54%
—
0.14
FCF per share¥
0.41
0.42
0.41
0.44
0.47
0.46
0.42
0.45
0.45
0.42
0.13
(2.19%)
1.05%
—
0.30
Dividend per sh¥
0.53
0.58
0.65
0.61
0.58
0.58
0.61
0.69
0.79
0.78
0.66
5.99%
4.85%
—
26.69
Div yield (avg)%
7.65
9.81
9.88
9.24
12.07
10.07
7.71
9.27
11.23
13.55
9.88
10.07
9.85
6
15.36
Payout ratio%
1.27
3.37
1.30
2.65
0.40
0.40
0.40
1.08
2.51
0.77
5.79
0.77
1.18
37
1.019
Shares (diluted)B
1.628
1.587
1.647
1.956
2.118
2.139
2.562
2.908
3.262
3.414
1.033
10.02%
8.64%
21
19.11
Buyback yield%
14.20
13.67
15.34
15.28
15.58
15.18
14.73
13.02
10.25
10.66
5.07
13.02
14.46
48
0.820
D/E ratiox
0.403
0.453
0.479
0.513
0.526
0.607
0.696
0.714
0.777
0.859
0.486
0.714
0.566
51
0.103
Enterprise value¥B
0.977
1.106
1.303
1.478
1.648
1.795
1.887
1.948
1.969
1.943
0.784
3.35%
8.59%
14
1.012
LT debt¥B
0.879
0.937
0.819
0.900
0.794
0.725
0.653
0.702
0.629
0.674
1.303
(3.23%)
(2.22%)
34
Revenue
¥1.704B
0.55%
1.00×
Cost of revenue
¥1.193B
0.55%
1.00×
Operating expenses
¥277.6M
1.37%
1.09×
Property and equipment
20.46%
Goodwill & intangibles
17.62%