0.582
Revenue¥B
0.790
0.838
0.870
0.898
0.935
0.968
0.990
1.036
1.069
1.103
0.596
3.34%
3.63%
17
14.86
Revenue growth%
23.62
25.23
24.24
24.53
25.67
27.17
25.97
27.91
30.53
28.57
28.54
27.91
25.82
51
14.59
Gross margin%
6.56
6.98
9.60
7.08
6.60
7.59
5.51
4.67
2.17
1.65
26.11
4.67
6.58
32
6.71
Operating margin%
5.76
8.46
8.98
6.11
5.37
3.06
4.65
6.43
8.08
9.76
10.50
6.43
6.27
89
10.25
Net margin%
23.78
25.24
25.16
27.26
26.91
26.64
27.39
30.35
32.46
32.76
14.27
30.35
27.08
40
15.03
P/E ratio (avg)x
34.32
31.67
29.43
32.14
30.13
28.41
29.17
31.97
32.42
28.84
32.06
29.17
30.90
79
7.237
EV/EBITx
39.89
38.44
37.44
35.56
32.41
28.75
29.85
28.28
25.50
25.84
27.77
28.28
31.13
20
4.20
FCF yield (avg)%
3.86
3.76
2.65
5.19
7.57
7.24
8.60
6.50
5.90
6.16
20.83
6.50
6.03
49
19.80
FCF margin%
18.90
18.44
21.21
18.96
17.13
15.55
14.71
14.48
11.69
10.79
13.17
14.48
16.34
75
0.888
FCF / Net incomex
1.211
1.242
1.140
1.139
1.198
1.035
1.072
1.024
1.042
0.958
0.768
1.035
1.106
22
15.55
ROIC%
25.69
28.19
29.72
29.32
28.97
29.49
31.76
33.80
33.03
34.40
17.45
33.03
29.60
46
6.78
Return on equity%
25.26
22.45
24.18
23.71
22.37
20.97
22.58
20.92
23.10
21.97
19.20
21.97
22.52
9
5.40
Return on assets%
18.90
19.47
19.80
17.19
15.15
15.89
18.41
19.13
17.19
14.62
22.25
17.19
17.80
70
0.57
EPS¥
0.61
0.67
0.68
0.67
0.71
0.71
0.69
0.78
0.92
0.89
0.58
4.54%
3.70%
—
5.68
EPS growth%
10.97
11.02
11.16
10.12
12.19
9.67
11.28
11.17
12.15
11.72
29.11
11.28
11.16
64
0.96
Bookvalue per sh¥
1.38
1.56
1.58
1.60
1.55
1.54
1.70
2.00
2.25
2.40
0.42
9.16%
7.25%
—
0.87
FCF per share¥
1.55
1.49
1.43
1.47
1.45
1.41
1.40
1.55
1.54
1.46
1.05
0.11%
(0.80%)
—
2.13
Dividend per sh¥
1.98
2.20
2.60
3.08
3.47
3.76
4.16
4.80
4.90
5.17
0.52
8.31%
9.74%
—
26.76
Div yield (avg)%
16.73
13.91
16.10
17.54
15.75
12.99
14.57
14.07
14.73
16.19
25.15
14.57
15.24
90
16.89
Payout ratio%
27.77
29.30
28.72
29.56
29.44
28.50
29.34
30.40
28.95
29.13
5.39
29.13
29.21
59
0.465
Shares (diluted)B
0.782
0.843
0.817
0.968
1.144
1.145
1.211
1.398
1.625
1.765
0.473
9.06%
9.98%
50
14.34
Buyback yield%
5.10
5.39
3.46
2.12
2.58
4.98
4.52
4.00
5.36
7.96
15.84
4.98
4.75
20
1.416
D/E ratiox
0.434
0.426
0.449
0.423
0.436
0.455
0.447
0.389
0.414
0.400
1.596
0.414
0.430
90
1.149
Enterprise value¥B
0.927
1.042
1.161
1.260
1.260
1.292
1.287
1.250
1.352
1.372
0.888
1.73%
3.26%
9
1.253
LT debt¥B
1.472
1.612
1.802
1.764
1.856
1.799
2.045
2.313
2.350
2.615
0.983
7.09%
5.13%
10
Revenue
¥1.103B
3.63%
1.00×
Cost of revenue
¥644.8M
3.74%
1.01×
Operating expenses
¥274.4M
3.46%
0.98×
Property and equipment
20.03%