0.659
Revenue¥B
0.855
0.869
0.905
0.936
0.971
0.983
1.012
1.018
1.012
1.010
0.678
0.79%
2.02%
81
16.81
Revenue growth%
22.70
23.56
25.51
26.52
27.27
29.74
32.11
31.36
32.10
33.89
27.29
32.10
28.50
69
18.28
Gross margin%
12.32
14.01
11.22
8.42
5.53
5.35
7.26
5.27
2.32
0.40
18.36
5.27
6.39
29
10.43
Operating margin%
21.85
23.28
24.77
24.99
23.41
20.67
20.12
22.86
24.88
25.94
6.75
22.86
23.34
51
13.84
Net margin%
31.05
33.48
34.27
33.76
35.05
35.63
33.44
35.24
33.30
33.44
27.15
33.44
33.62
8
33.22
P/E ratio (avg)x
7.983
9.186
9.036
9.086
9.562
9.455
10.81
12.17
13.26
12.59
35.93
12.17
9.508
61
29.65
EV/EBITx
51.47
52.91
58.07
65.87
79.61
89.25
91.89
109.3
116.9
125.6
29.28
109.3
84.43
51
23.44
FCF yield (avg)%
23.94
25.19
23.90
25.47
24.20
22.70
22.07
23.32
21.25
20.42
3.72
22.07
23.61
20
16.36
FCF margin%
25.46
25.97
27.85
30.67
30.75
28.36
28.15
28.43
25.88
27.47
13.75
28.15
28.00
26
1.683
FCF / Net incomex
0.940
0.992
0.934
0.908
0.963
1.074
1.001
1.142
1.294
1.400
0.954
1.142
0.997
89
3.48
ROIC%
9.61
10.20
12.75
10.85
8.41
9.14
9.40
8.71
9.76
8.11
3.93
9.14
9.51
75
11.27
Return on equity%
9.16
9.86
7.19
4.81
1.87
2.81
4.73
5.91
8.66
11.08
20.87
5.91
6.55
58
19.69
Return on assets%
4.61
4.56
5.62
4.08
6.98
8.30
6.11
5.19
2.36
2.41
29.30
5.19
4.90
78
0.17
EPS¥
0.06
0.06
0.07
0.07
0.09
0.10
0.10
0.12
0.13
0.15
0.19
11.52%
9.71%
—
23.64
EPS growth%
3.22
1.12
0.73
3.03
2.73
0.87
0.40
1.50
4.49
4.60
19.56
1.50
2.11
14
0.25
Bookvalue per sh¥
0.22
0.23
0.23
0.20
0.22
0.23
0.24
0.24
0.25
0.25
0.18
2.90%
0.03%
—
0.07
FCF per share¥
0.21
0.22
0.23
0.25
0.26
0.24
0.28
0.29
0.30
0.28
0.27
1.85%
3.09%
—
0.18
Dividend per sh¥
0.29
0.33
0.36
0.37
0.42
0.43
0.41
0.40
0.45
0.49
0.37
2.99%
5.13%
—
12.95
Div yield (avg)%
8.05
5.56
4.66
5.27
6.83
8.94
10.11
11.66
12.89
12.05
20.57
11.66
8.49
24
9.51
Payout ratio%
23.14
20.21
17.50
18.63
17.13
17.84
18.83
16.10
15.28
15.80
3.06
16.10
17.67
10
1.553
Shares (diluted)B
1.236
1.118
1.092
1.093
1.184
1.062
1.153
1.225
1.300
1.366
1.595
2.90%
0.16%
55
26.35
Buyback yield%
30.39
31.45
30.79
29.58
26.90
26.39
27.95
29.51
31.12
29.46
15.99
29.46
29.55
85
0.582
D/E ratiox
0.355
0.379
0.364
0.377
0.401
0.444
0.466
0.514
0.502
0.528
1.785
0.502
0.423
24
89.59
Enterprise value¥M
490.3
452.4
456.8
485.4
457.3
467.9
508.7
526.6
489.3
496.9
666.3
1.68%
0.11%
67
216.9
LT debt¥M
120.9
114.2
113.9
104.6
96.51
97.27
106.1
93.52
83.10
84.60
563.8
(2.60%)
(3.95%)
51
Revenue
¥1.010B
2.02%
1.00×
Cost of revenue
¥675.1M
2.19%
1.02×
Operating expenses
¥249.7M
1.84%
0.98×
Property and equipment
16.68%