0.555
Revenue¥B
0.690
0.723
0.761
0.778
0.802
0.845
0.890
0.937
0.978
1.030
0.610
5.14%
4.60%
15
9.50
Revenue growth%
28.83
28.48
29.82
31.83
32.59
29.72
27.88
30.85
29.65
27.68
12.60
29.65
29.68
40
17.18
Gross margin%
17.96
17.43
20.27
21.44
20.24
21.67
19.02
19.31
22.13
19.79
18.79
19.79
20.01
92
24.21
Operating margin%
15.39
16.69
16.90
14.09
15.41
15.05
13.05
13.87
16.70
15.10
12.87
15.05
15.24
75
24.39
Net margin%
9.09
7.60
5.20
4.97
2.31
2.29
3.28
0.50
1.37
2.25
21.18
2.25
2.80
89
18.97
P/E ratio (avg)x
15.84
18.01
19.37
20.34
22.91
22.57
25.57
23.86
23.73
24.39
31.11
23.86
22.74
21
23.96
EV/EBITx
29.13
32.04
28.99
26.55
27.21
24.50
27.08
29.28
31.11
33.32
17.27
29.28
29.06
38
23.34
FCF yield (avg)%
21.17
18.30
18.69
18.95
17.84
17.72
18.69
21.11
21.08
21.11
17.93
21.08
18.82
18
15.81
FCF margin%
22.04
21.01
19.58
19.42
19.20
21.41
19.80
20.88
22.90
20.51
25.86
20.88
20.69
93
0.330
FCF / Net incomex
1.841
1.806
1.603
1.435
1.484
1.518
1.361
1.330
1.293
1.184
1.634
1.330
1.459
93
27.30
ROIC%
12.92
10.64
10.72
11.71
9.27
7.13
7.07
7.38
6.91
6.63
18.80
7.07
8.33
29
13.11
Return on equity%
15.43
18.42
20.96
21.88
21.85
19.13
17.84
19.77
19.30
22.25
26.68
19.30
19.53
48
8.67
Return on assets%
10.71
9.42
12.08
14.78
15.07
12.70
15.36
16.79
17.66
15.75
2.02
15.75
14.93
36
0.27
EPS¥
0.27
0.28
0.30
0.29
0.34
0.36
0.35
0.34
0.33
0.33
0.28
(0.45%)
2.51%
—
7.21
EPS growth%
8.13
10.74
10.21
12.26
14.07
11.42
10.72
10.31
11.73
12.80
20.43
11.42
11.08
65
0.48
Bookvalue per sh¥
0.67
0.78
0.88
0.87
0.94
1.02
1.03
1.17
1.28
1.51
0.34
9.87%
9.63%
—
0.18
FCF per share¥
0.45
0.43
0.49
0.45
0.45
0.42
0.48
0.50
0.53
0.57
0.15
4.80%
2.27%
—
0.43
Dividend per sh¥
0.37
0.35
0.32
0.32
0.32
0.35
0.39
0.40
0.37
0.36
0.42
2.18%
(1.00%)
—
13.08
Div yield (avg)%
13.28
11.31
10.65
9.41
7.11
9.97
10.60
10.17
9.72
11.70
15.46
10.17
10.38
31
24.46
Payout ratio%
19.64
21.69
22.03
24.39
24.60
22.04
22.00
19.65
18.66
18.77
17.46
19.65
21.84
46
0.632
Shares (diluted)B
0.899
0.914
0.890
0.975
1.109
1.214
1.399
1.613
1.693
1.714
0.652
9.09%
7.37%
45
8.63
Buyback yield%
27.32
26.51
28.43
26.70
28.33
26.02
23.36
25.74
22.89
20.62
13.84
23.36
26.27
49
1.056
D/E ratiox
0.575
0.619
0.626
0.613
0.601
0.511
0.479
0.427
0.454
0.438
1.298
0.454
0.543
90
0.287
Enterprise value¥B
0.561
0.653
0.659
0.687
0.749
0.804
0.776
0.755
0.884
1.041
0.493
6.80%
5.98%
49
0.800
LT debt¥B
0.600
0.706
0.686
0.752
0.806
0.765
0.896
0.977
1.018
1.112
0.144
6.64%
6.98%
81
Revenue
¥1.030B
4.60%
1.00×
Cost of revenue
¥505.0M
4.52%
0.99×
Operating expenses
¥230.6M
4.25%
0.97×
Property and equipment
15.41%