0.540
Revenue¥B
0.584
0.648
0.699
0.757
0.806
0.872
0.959
1.047
1.128
1.230
0.555
8.84%
8.90%
91
8.84
Revenue growth%
4.23
6.90
8.99
11.18
12.30
11.98
12.15
11.18
11.36
8.49
28.69
11.36
11.18
29
8.14
Gross margin%
18.39
19.75
22.68
23.46
20.54
22.68
25.19
22.48
21.64
24.52
19.98
22.68
22.58
90
26.44
Operating margin%
26.51
27.03
29.35
32.01
29.16
29.85
30.13
29.63
27.47
26.95
8.42
29.63
29.26
5
27.68
Net margin%
2.17
1.94
4.12
1.36
2.51
1.26
0.90
0.40
0.40
0.40
14.86
0.40
1.31
72
14.67
P/E ratio (avg)x
14.58
14.57
14.72
14.75
12.54
12.95
11.73
11.01
11.63
10.20
9.533
11.63
12.75
18
21.37
EV/EBITx
31.00
32.70
37.14
37.50
38.29
42.07
41.23
41.45
44.25
45.61
21.32
42.07
39.76
31
7.20
FCF yield (avg)%
9.70
11.42
9.64
10.19
10.95
9.45
8.45
7.07
6.85
6.68
11.37
7.07
9.54
51
10.94
FCF margin%
10.81
8.12
5.90
5.97
7.89
8.19
8.68
7.73
7.33
5.69
27.99
7.73
7.81
58
1.304
FCF / Net incomex
1.771
1.769
1.708
1.956
2.159
2.364
2.199
2.140
2.310
2.521
0.957
2.310
2.150
90
11.41
ROIC%
17.06
14.47
12.04
9.56
7.94
5.58
3.03
4.61
2.05
0.40
23.26
3.03
6.76
55
3.36
Return on equity%
6.57
7.22
4.49
1.74
3.00
4.07
2.18
4.46
4.79
2.67
21.27
4.07
4.26
84
18.02
Return on assets%
23.18
22.43
23.04
25.24
27.25
25.05
27.51
29.23
29.22
30.13
29.33
29.22
26.24
95
0.61
EPS¥
0.38
0.37
0.38
0.43
0.43
0.45
0.47
0.54
0.57
0.64
0.67
8.10%
5.69%
—
10.96
EPS growth%
19.00
21.44
21.24
24.12
25.84
28.83
26.64
28.14
30.58
30.07
3.07
28.83
26.24
48
1.06
Bookvalue per sh¥
0.77
0.72
0.67
0.67
0.66
0.72
0.75
0.82
0.93
1.01
0.38
8.96%
2.12%
—
0.39
FCF per share¥
1.05
1.23
1.24
1.41
1.69
1.95
2.04
2.45
2.78
3.16
0.69
13.33%
11.59%
—
0.89
Dividend per sh¥
1.81
1.85
2.06
2.03
2.05
2.28
2.48
2.69
2.82
3.23
0.72
9.58%
6.91%
—
6.29
Div yield (avg)%
4.70
7.69
8.36
7.32
6.66
8.21
10.46
8.34
10.21
9.27
16.32
9.27
8.28
11
13.78
Payout ratio%
15.88
13.35
11.36
10.73
11.25
9.56
12.33
9.91
11.55
13.01
28.42
11.55
11.46
39
0.594
Shares (diluted)B
0.707
0.791
0.830
0.765
0.827
0.946
1.069
1.043
1.194
1.122
0.602
6.30%
5.70%
56
29.11
Buyback yield%
3.82
2.35
3.42
4.86
4.53
7.20
10.18
8.00
5.06
4.17
22.53
7.20
4.70
67
0.571
D/E ratiox
0.478
0.434
0.399
0.448
0.462
0.469
0.481
0.499
0.530
0.477
0.718
0.481
0.473
38
0.077
Enterprise value¥B
0.798
0.819
0.903
0.988
1.092
1.266
1.516
1.561
1.543
1.575
0.875
7.60%
7.23%
65
0.534
LT debt¥B
0.403
0.442
0.506
0.598
0.706
0.700
0.810
0.943
1.061
1.235
0.325
11.84%
12.96%
6
Revenue
¥1.230B
8.90%
1.00×
Cost of revenue
¥737.6M
8.80%
0.99×
Operating expenses
¥155.6M
9.30%
1.04×
Property and equipment
15.24%