0.986
Revenue¥B
0.715
0.753
0.772
0.815
0.830
0.875
0.927
0.982
1.035
1.052
1.035
4.87%
4.38%
90
26.04
Revenue growth%
18.86
21.33
24.09
22.95
24.90
26.38
27.20
24.99
26.53
24.44
14.69
26.38
24.67
64
14.34
Gross margin%
24.31
26.82
28.48
28.16
26.47
28.13
28.63
26.78
26.61
28.22
14.82
28.13
27.48
19
7.46
Operating margin%
19.68
19.80
22.77
23.42
25.07
27.08
29.84
32.01
30.04
31.87
6.18
30.04
26.08
75
12.87
Net margin%
5.59
4.13
2.03
1.35
2.94
4.24
5.42
6.76
8.86
11.27
11.62
6.76
4.83
82
29.41
P/E ratio (avg)x
19.76
18.00
17.93
15.81
17.27
18.47
18.54
20.06
18.56
20.19
13.49
18.56
18.51
67
37.95
EV/EBITx
18.82
20.82
23.01
23.67
25.62
28.41
31.46
33.10
35.71
37.34
32.88
33.10
27.01
17
11.89
FCF yield (avg)%
23.24
25.45
28.11
29.18
31.13
33.82
31.61
30.44
28.98
28.09
14.23
30.44
29.08
16
12.80
FCF margin%
6.02
5.73
7.34
5.62
6.95
5.74
4.86
5.05
2.74
0.56
9.01
4.86
5.68
65
0.362
FCF / Net incomex
1.128
1.093
0.942
0.824
0.738
0.700
0.703
0.675
0.709
0.729
1.366
0.703
0.733
15
27.36
ROIC%
14.16
11.41
13.25
11.53
10.48
10.67
10.41
7.76
8.24
11.13
17.65
10.41
10.90
17
20.21
Return on equity%
0.40
0.50
0.40
0.40
3.21
2.86
2.56
0.40
0.40
0.40
21.51
0.40
0.40
48
20.97
Return on assets%
28.65
28.50
26.59
25.64
27.68
26.72
27.20
26.74
25.07
22.36
21.06
26.72
26.73
59
0.75
EPS¥
0.16
0.14
0.12
0.14
0.13
0.11
0.13
0.12
0.12
0.11
0.77
(2.93%)
(4.62%)
—
29.97
EPS growth%
30.80
33.80
34.62
36.14
34.85
32.34
30.55
29.26
26.74
26.42
5.41
29.26
31.57
71
0.71
Bookvalue per sh¥
0.61
0.61
0.60
0.58
0.62
0.71
0.78
0.73
0.74
0.77
0.55
4.24%
2.12%
—
0.62
FCF per share¥
0.58
0.56
0.59
0.58
0.56
0.58
0.58
0.57
0.54
0.56
0.85
0.09%
0.41%
—
0.84
Dividend per sh¥
0.14
0.14
0.14
0.13
0.13
0.14
0.13
0.13
0.14
0.14
0.66
1.42%
0.73%
—
17.65
Div yield (avg)%
8.77
8.01
9.48
8.85
7.73
10.52
12.44
15.28
16.76
15.20
12.67
15.20
10.00
27
11.22
Payout ratio%
1.49
0.81
2.19
0.40
2.75
1.82
1.81
0.40
0.40
0.89
14.05
0.89
1.19
33
0.735
Shares (diluted)B
0.867
0.975
1.029
1.054
1.195
1.241
1.202
1.333
1.464
1.689
0.713
7.17%
7.61%
79
4.15
Buyback yield%
18.68
17.01
14.96
17.35
19.10
17.31
15.94
17.33
14.85
13.86
29.99
15.94
17.16
53
1.503
D/E ratiox
1.776
1.608
1.611
1.528
1.593
1.639
1.840
1.939
1.826
2.001
1.119
1.840
1.707
67
1,060
Enterprise value¥M
127.7
125.8
133.1
132.2
152.0
146.1
137.7
131.6
125.7
135.0
874.0
(2.34%)
1.96%
8
0.437
LT debt¥B
0.443
0.493
0.504
0.491
0.532
0.593
0.581
0.650
0.684
0.822
1.083
9.09%
7.34%
82
Revenue
¥1.052B
4.38%
1.00×
Cost of revenue
¥722.2M
4.17%
0.98×
Operating expenses
¥197.2M
4.80%
1.04×
Property and equipment
16.66%