1.237
Revenue¥B
0.887
0.921
0.981
1.044
1.098
1.171
1.239
1.287
1.337
1.422
1.358
5.30%
5.43%
13
29.68
Revenue growth%
28.16
25.68
24.79
24.90
25.39
27.65
24.80
26.36
27.18
28.11
24.29
27.18
26.02
9
8.24
Gross margin%
12.19
13.65
14.68
15.76
12.84
14.23
17.00
16.12
17.57
17.52
18.49
17.00
15.22
66
13.77
Operating margin%
7.70
9.93
8.92
7.27
7.15
4.58
4.41
6.90
4.04
2.22
8.60
4.41
7.02
95
7.14
Net margin%
0.40
2.65
0.67
0.40
0.40
0.40
3.19
1.76
2.27
0.81
12.25
1.76
0.74
77
34.43
P/E ratio (avg)x
41.09
47.13
55.17
62.33
71.76
71.26
75.72
75.67
88.29
105.3
11.17
75.72
71.51
8
27.63
EV/EBITx
34.02
32.28
30.13
29.19
25.43
24.48
21.87
19.40
21.35
21.41
26.18
21.41
24.96
73
19.09
FCF yield (avg)%
2.49
0.63
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.65
5.99
0.40
0.40
65
14.38
FCF margin%
10.18
9.84
8.65
8.07
7.58
6.67
8.73
5.89
5.96
4.43
22.39
5.96
7.82
12
1.762
FCF / Net incomex
0.691
0.777
0.786
0.840
0.936
1.004
0.957
1.035
1.104
1.236
1.595
1.035
0.946
76
11.24
ROIC%
4.69
3.49
1.49
3.87
5.63
4.93
2.43
1.43
1.81
1.49
22.74
1.81
2.96
7
18.16
Return on equity%
3.15
1.98
2.65
2.20
2.44
1.50
3.98
3.29
6.04
4.26
12.25
3.98
2.90
34
24.47
Return on assets%
0.40
0.40
0.40
1.68
0.40
0.40
0.40
0.91
0.72
0.40
13.62
0.40
0.40
75
0.49
EPS¥
0.57
0.60
0.64
0.63
0.63
0.65
0.68
0.70
0.67
0.65
0.50
0.42%
(0.16%)
—
9.88
EPS growth%
14.53
13.90
15.32
17.33
14.44
15.98
18.47
19.49
20.40
21.26
8.91
19.49
16.66
87
0.80
Bookvalue per sh¥
0.33
0.35
0.37
0.35
0.33
0.30
0.30
0.27
0.26
0.25
0.44
(5.01%)
(2.08%)
—
0.25
FCF per share¥
0.31
0.37
0.37
0.44
0.52
0.58
0.66
0.68
0.80
0.85
0.37
10.41%
10.73%
—
0.79
Dividend per sh¥
0.71
0.65
0.69
0.76
0.83
0.77
0.84
0.84
0.82
0.85
0.55
0.67%
1.70%
—
7.39
Div yield (avg)%
27.38
26.74
25.48
24.77
22.27
20.27
23.11
25.55
26.23
24.66
17.68
24.66
25.13
14
3.06
Payout ratio%
15.88
17.52
14.88
12.70
12.36
15.05
15.66
17.80
19.58
18.85
18.13
17.80
15.77
36
0.554
Shares (diluted)B
0.740
0.868
0.977
0.964
0.973
0.989
1.035
1.012
1.129
1.149
0.562
3.39%
5.58%
74
16.97
Buyback yield%
6.61
4.82
7.07
7.64
9.89
9.80
8.41
9.99
8.90
7.85
29.85
8.90
8.13
31
0.130
D/E ratiox
0.357
0.424
0.494
0.520
0.565
0.623
0.660
0.679
0.662
0.771
0.328
0.662
0.594
94
1.277
Enterprise value¥B
1.273
1.296
1.447
1.703
1.854
1.777
1.805
2.148
2.368
2.291
1.258
4.32%
6.93%
16
0.714
LT debt¥B
2.077
2.361
2.737
3.139
3.458
3.425
3.383
3.770
4.357
4.895
0.921
7.20%
9.57%
42
Revenue
¥1.422B
5.43%
1.00×
Cost of revenue
¥995.6M
5.43%
1.00×
Operating expenses
¥234.9M
4.90%
0.95×
Property and equipment
17.15%