0.391
Revenue¥B
0.788
0.815
0.868
0.920
0.954
1.023
1.057
1.121
1.158
1.197
0.422
4.66%
4.88%
81
3.11
Revenue growth%
4.36
3.83
6.74
8.93
8.06
7.61
10.56
12.35
10.65
10.46
14.39
10.56
8.49
59
20.65
Gross margin%
26.09
27.25
26.53
26.98
28.28
29.63
29.85
32.46
34.83
32.05
3.13
32.05
28.96
57
4.88
Operating margin%
8.21
9.46
8.76
6.70
4.37
4.58
7.30
7.63
8.83
7.21
6.50
7.30
7.46
46
6.39
Net margin%
26.01
27.81
25.09
24.55
26.96
24.92
27.21
29.45
31.20
28.61
10.71
28.61
27.08
48
30.65
P/E ratio (avg)x
28.16
29.31
29.88
29.73
31.72
29.80
33.03
29.86
32.98
32.13
14.04
32.13
29.87
22
20.21
EV/EBITx
18.77
16.40
15.42
13.90
14.74
15.95
15.90
16.59
17.28
17.17
9.637
16.59
16.17
20
26.08
FCF yield (avg)%
29.25
30.58
32.54
32.49
32.05
32.05
30.87
29.31
31.80
33.64
17.73
31.80
31.92
57
20.11
FCF margin%
26.66
25.94
28.62
31.04
31.33
29.87
32.83
33.76
36.69
37.00
9.54
33.76
31.19
11
0.929
FCF / Net incomex
0.949
0.960
1.041
1.076
1.201
1.118
1.205
1.338
1.454
1.403
1.637
1.338
1.159
58
19.01
ROIC%
15.10
17.51
14.57
14.90
17.44
18.01
20.86
22.26
22.08
19.36
25.92
20.86
17.76
16
5.30
Return on equity%
8.99
7.34
8.20
5.83
7.31
10.25
10.56
11.89
12.85
15.26
5.91
11.89
9.62
18
13.77
Return on assets%
16.27
14.70
16.23
16.93
16.60
18.69
17.86
15.31
14.41
12.60
10.55
15.31
16.25
7
0.15
EPS¥
0.43
0.43
0.45
0.46
0.41
0.42
0.37
0.40
0.39
0.42
0.16
0.38%
0.15%
—
11.11
EPS growth%
6.53
4.41
6.82
6.08
8.62
10.63
12.90
12.69
13.44
11.30
5.79
12.69
9.62
83
0.17
Bookvalue per sh¥
0.26
0.29
0.29
0.29
0.30
0.29
0.28
0.32
0.31
0.29
0.20
(0.13%)
1.88%
—
0.32
FCF per share¥
0.74
0.89
0.87
0.98
1.09
1.14
1.25
1.48
1.50
1.51
0.46
6.87%
7.27%
—
0.24
Dividend per sh¥
0.13
0.15
0.14
0.15
0.16
0.16
0.15
0.15
0.16
0.16
0.31
(0.52%)
2.14%
—
24.99
Div yield (avg)%
25.36
24.26
25.94
24.40
21.68
21.82
20.41
20.73
23.47
22.45
9.72
21.82
22.96
66
9.61
Payout ratio%
22.02
20.16
19.31
20.94
19.02
17.61
19.81
17.54
18.14
20.31
26.45
18.14
19.56
52
0.717
Shares (diluted)B
1.162
1.209
1.164
1.366
1.474
1.426
1.442
1.463
1.633
1.595
0.726
1.59%
4.06%
40
23.54
Buyback yield%
0.40
0.40
0.40
2.21
1.04
0.40
0.40
2.09
1.50
0.40
5.86
0.40
0.40
20
0.948
D/E ratiox
0.375
0.391
0.450
0.462
0.533
0.637
0.732
0.827
0.901
1.049
1.653
0.827
0.585
30
771.7
Enterprise value¥M
600.5
694.3
704.4
768.3
750.3
770.7
828.4
917.6
993.4
948.3
817.7
4.80%
4.32%
93
676.4
LT debt¥M
534.5
486.6
445.0
429.4
417.8
361.1
351.3
345.0
337.9
363.5
75.13
(2.75%)
(3.18%)
69
Revenue
¥1.197B
4.88%
1.00×
Cost of revenue
¥711.9M
4.96%
1.01×
Operating expenses
¥153.1M
4.91%
1.00×
Property and equipment
18.39%