0.057
Revenue¥B
0.682
0.745
0.828
0.903
0.964
1.044
1.135
1.213
1.331
1.459
0.063
8.62%
8.89%
54
7.19
Revenue growth%
25.52
26.88
28.62
26.41
26.17
23.25
25.30
24.81
27.69
28.51
18.98
25.30
26.29
17
4.99
Gross margin%
10.06
7.40
7.66
5.40
7.78
7.91
8.61
10.66
8.34
9.43
14.68
8.61
8.12
64
11.46
Operating margin%
14.49
15.17
17.84
19.27
18.61
16.69
16.75
15.87
16.32
17.81
13.66
16.69
16.72
65
11.81
Net margin%
6.77
6.77
7.95
6.46
4.90
5.89
7.63
10.55
10.66
8.36
29.86
8.36
7.20
60
28.16
P/E ratio (avg)x
49.39
56.09
56.34
54.39
54.11
56.70
57.60
61.20
70.15
68.10
14.43
61.20
56.52
37
30.85
EV/EBITx
40.88
40.39
41.90
40.23
36.92
33.17
35.57
35.46
35.45
34.15
23.55
35.45
36.25
30
19.63
FCF yield (avg)%
5.94
3.50
4.48
5.60
5.41
7.39
9.73
10.43
8.04
10.56
14.25
9.73
6.67
11
4.19
FCF margin%
28.68
27.47
29.89
32.79
30.47
31.67
30.73
33.57
31.56
30.21
14.06
31.56
30.60
18
0.747
FCF / Net incomex
0.864
0.858
0.863
0.845
0.773
0.804
0.702
0.620
0.601
0.576
0.789
0.620
0.788
53
14.64
ROIC%
2.36
2.48
4.42
2.58
5.00
2.31
4.39
1.80
1.83
2.26
22.31
2.26
2.42
52
16.78
Return on equity%
21.79
20.09
21.50
24.41
25.42
25.06
23.91
25.24
27.05
27.69
20.26
25.24
24.73
65
16.28
Return on assets%
4.42
5.94
3.52
3.07
0.65
0.40
0.40
2.02
2.38
3.57
10.84
2.02
2.72
70
0.25
EPS¥
0.33
0.32
0.34
0.31
0.31
0.32
0.28
0.31
0.33
0.32
0.27
0.47%
0.47%
—
19.18
EPS growth%
3.29
5.56
3.85
5.47
6.48
7.62
5.38
4.18
4.55
6.47
8.48
5.38
5.42
66
0.48
Bookvalue per sh¥
0.35
0.34
0.37
0.39
0.46
0.47
0.47
0.55
0.60
0.72
0.25
9.59%
8.91%
—
0.43
FCF per share¥
0.52
0.52
0.60
0.69
0.78
0.85
1.01
1.15
1.17
1.21
0.31
9.32%
9.23%
—
0.22
Dividend per sh¥
0.28
0.26
0.22
0.24
0.24
0.23
0.20
0.18
0.19
0.20
0.07
(3.72%)
(3.82%)
—
3.26
Div yield (avg)%
5.45
3.93
1.62
0.40
2.03
0.40
0.40
0.40
2.53
2.52
26.76
0.40
1.83
93
27.03
Payout ratio%
23.26
24.10
24.05
24.13
21.50
18.79
18.03
18.50
16.47
15.99
16.10
18.03
20.15
37
1.315
Shares (diluted)B
1.132
1.179
1.066
1.084
1.147
1.194
1.288
1.190
1.054
0.974
1.299
(3.22%)
(2.04%)
38
27.58
Buyback yield%
0.40
0.67
1.96
0.41
2.63
4.78
5.82
6.05
8.13
10.62
25.22
6.05
3.71
87
0.901
D/E ratiox
1.518
1.443
1.481
1.453
1.560
1.596
1.781
1.756
1.795
1.765
0.580
1.765
1.578
34
180.3
Enterprise value¥M
263.0
314.4
325.7
394.4
441.3
431.1
461.7
514.3
557.4
548.1
679.8
4.43%
8.94%
16
221.2
LT debt¥M
184.0
203.4
209.7
235.8
240.6
273.1
279.5
262.5
247.6
263.4
140.4
1.83%
3.15%
26
Revenue
¥1.459B
8.89%
1.00×
Cost of revenue
¥768.4M
9.14%
1.02×
Operating expenses
¥255.5M
9.05%
1.01×
Property and equipment
15.40%