1.336
Revenue¥B
1.411
1.468
1.521
1.551
1.583
1.670
1.763
1.837
1.879
1.947
1.417
4.23%
3.47%
56
29.78
Revenue growth%
17.01
14.18
13.89
14.29
16.71
15.76
15.66
17.99
15.57
15.43
7.27
15.66
15.62
8
20.57
Gross margin%
9.13
10.77
8.35
10.21
10.49
7.68
5.70
4.99
5.99
5.37
29.80
5.70
8.01
71
11.57
Operating margin%
14.48
16.62
16.71
19.25
18.44
20.64
17.85
15.34
14.15
11.74
20.68
15.34
16.66
11
3.23
Net margin%
0.40
0.40
0.40
0.40
0.40
2.40
3.23
1.57
2.84
5.65
3.06
2.84
0.98
24
37.46
P/E ratio (avg)x
9.715
10.50
9.585
9.971
9.993
9.985
10.47
10.54
11.84
12.32
24.00
10.54
10.23
70
6.763
EV/EBITx
16.63
18.42
18.56
19.18
19.40
22.77
26.82
26.62
26.12
25.03
24.79
26.12
21.08
13
11.50
FCF yield (avg)%
17.96
18.14
19.12
19.92
18.36
17.12
14.85
14.61
16.01
18.67
22.05
16.01
18.05
57
28.34
FCF margin%
15.69
15.20
14.42
16.96
18.14
15.74
16.31
18.81
19.70
16.97
14.94
16.97
16.64
85
1.586
FCF / Net incomex
1.409
1.536
1.392
1.365
1.366
1.287
1.280
1.431
1.381
1.370
1.464
1.370
1.375
51
2.68
ROIC%
16.68
14.14
12.83
15.53
13.10
15.03
14.02
12.78
13.78
13.81
23.16
13.81
13.92
64
11.55
Return on equity%
20.36
20.29
18.65
15.67
16.09
15.34
16.95
17.76
16.05
15.86
14.82
16.05
16.52
30
24.99
Return on assets%
24.36
25.23
28.02
28.98
27.93
28.54
25.54
25.44
26.97
25.84
10.53
25.84
26.40
54
0.16
EPS¥
0.06
0.05
0.04
0.05
0.04
0.04
0.04
0.03
0.04
0.04
0.17
(3.22%)
(4.78%)
—
12.84
EPS growth%
11.04
13.39
12.51
13.74
12.45
11.70
9.54
10.50
12.85
11.95
7.29
11.70
12.20
72
0.48
Bookvalue per sh¥
0.23
0.21
0.19
0.17
0.17
0.19
0.19
0.19
0.19
0.18
0.21
0.24%
(2.36%)
—
0.45
FCF per share¥
0.42
0.48
0.47
0.52
0.57
0.67
0.63
0.66
0.67
0.68
0.22
3.47%
5.45%
—
0.41
Dividend per sh¥
0.40
0.42
0.46
0.52
0.51
0.49
0.52
0.58
0.59
0.64
0.24
4.67%
4.83%
—
24.74
Div yield (avg)%
21.56
19.91
20.99
20.92
23.37
22.12
20.08
20.93
18.12
16.17
15.73
20.08
20.93
57
12.89
Payout ratio%
17.13
18.54
19.41
20.51
20.69
22.40
19.54
18.91
21.45
22.90
3.90
21.45
20.03
39
1.407
Shares (diluted)B
2.298
2.558
2.493
2.839
3.054
3.523
3.594
3.602
4.148
4.228
1.381
6.72%
7.42%
52
11.74
Buyback yield%
12.95
15.74
13.22
14.79
15.71
18.70
18.37
18.49
19.48
18.13
5.29
18.49
16.93
78
1.511
D/E ratiox
1.972
2.159
2.321
2.551
2.793
2.520
2.395
2.325
2.463
2.769
1.561
2.463
2.429
46
1.370
Enterprise value¥B
1.389
1.347
1.255
1.096
1.017
0.925
0.975
0.911
0.881
0.785
1.402
(5.05%)
(5.26%)
88
0.709
LT debt¥B
1.144
1.081
1.061
1.009
1.117
1.282
1.265
1.209
1.180
1.299
0.548
3.07%
1.86%
19
Revenue
¥1.947B
3.47%
1.00×
Cost of revenue
¥1.139B
3.46%
1.00×
Operating expenses
¥429.8M
4.08%
1.06×
Property and equipment
14.71%