1.028
Revenue¥B
1.177
1.221
1.231
1.219
1.253
1.277
1.282
1.276
1.303
1.299
1.074
0.73%
1.18%
47
29.49
Revenue growth%
8.15
7.09
6.95
5.38
4.63
5.59
6.40
7.91
6.89
3.95
16.56
6.40
6.64
27
25.88
Gross margin%
15.00
16.17
15.28
14.83
16.58
18.35
16.81
18.97
18.53
18.87
25.74
18.53
16.69
92
24.42
Operating margin%
17.66
18.96
21.21
21.02
22.50
24.16
24.28
27.27
24.47
24.64
20.48
24.47
23.33
27
17.77
Net margin%
23.94
26.45
23.82
23.34
20.41
22.30
25.19
23.16
24.67
25.94
18.40
24.67
23.88
40
30.89
P/E ratio (avg)x
37.27
33.83
33.10
33.59
33.69
34.75
34.61
39.62
43.23
42.73
32.41
39.62
34.68
42
31.60
EV/EBITx
60.37
65.68
71.42
81.54
87.14
96.66
116.5
135.5
155.7
181.8
33.77
135.5
91.90
27
6.08
FCF yield (avg)%
7.50
4.97
6.77
6.48
5.48
3.42
6.21
9.18
11.95
14.64
27.99
9.18
6.63
14
24.76
FCF margin%
4.30
1.99
0.40
0.40
0.40
0.40
1.85
0.40
0.40
1.37
13.15
0.40
0.40
30
0.659
FCF / Net incomex
1.147
1.042
1.033
0.967
1.089
1.022
1.080
1.229
1.195
1.077
0.530
1.080
1.079
80
11.02
ROIC%
4.58
3.33
2.44
5.31
5.45
7.15
6.31
7.29
5.93
4.84
26.08
6.31
5.38
62
23.74
Return on equity%
0.75
0.59
0.40
2.46
3.47
5.63
8.20
7.83
5.04
6.14
24.01
6.14
4.25
20
29.78
Return on assets%
11.26
9.84
9.23
8.98
11.22
8.57
10.24
10.26
11.98
10.55
28.53
10.26
10.25
35
0.52
EPS¥
0.36
0.39
0.38
0.42
0.46
0.49
0.52
0.51
0.53
0.57
0.55
4.35%
4.45%
—
6.41
EPS growth%
26.82
27.78
29.05
26.85
24.18
24.13
22.93
23.21
24.24
26.17
9.25
24.13
25.21
33
0.46
Bookvalue per sh¥
0.13
0.14
0.16
0.16
0.15
0.16
0.16
0.18
0.18
0.19
0.18
4.87%
3.50%
—
0.24
FCF per share¥
0.53
0.52
0.57
0.59
0.52
0.47
0.52
0.52
0.50
0.49
0.55
(1.26%)
0.29%
—
0.29
Dividend per sh¥
0.41
0.43
0.51
0.58
0.66
0.67
0.67
0.72
0.75
0.86
0.61
5.58%
9.32%
—
7.28
Div yield (avg)%
26.41
23.58
22.81
20.58
20.90
19.40
20.44
21.64
22.54
20.43
10.80
20.44
21.27
23
14.63
Payout ratio%
14.42
15.69
15.31
14.48
16.07
17.06
18.09
17.13
16.02
14.74
14.43
17.06
15.85
58
0.482
Shares (diluted)B
0.887
1.012
0.977
1.055
1.146
1.110
1.127
1.344
1.455
1.636
0.484
7.37%
7.52%
38
3.04
Buyback yield%
3.11
1.37
3.95
6.79
5.66
7.94
8.09
10.91
10.77
9.14
25.03
9.14
7.36
19
0.391
D/E ratiox
0.773
0.767
0.876
0.983
1.017
1.151
1.305
1.403
1.466
1.480
0.121
1.403
1.084
80
0.836
Enterprise value¥B
0.607
0.605
0.733
0.864
0.942
1.070
1.266
1.506
1.509
1.612
0.625
11.34%
10.47%
71
870.5
LT debt¥M
129.5
130.1
129.9
137.6
139.6
148.3
170.0
174.7
174.1
199.9
853.2
7.44%
5.30%
52
Revenue
¥1.299B
1.18%
1.00×
Cost of revenue
¥793.4M
1.27%
1.01×
Operating expenses
¥283.0M
1.07%
0.99×
Property and equipment
16.68%