0.844
Revenue¥B
1.714
1.683
1.688
1.711
1.763
1.737
1.705
1.722
1.703
1.712
0.901
(0.59%)
(0.17%)
32
24.80
Revenue growth%
22.63
24.24
27.13
29.94
28.65
30.49
32.15
33.68
35.75
34.95
5.84
33.68
30.22
32
19.03
Gross margin%
33.73
32.84
34.76
33.19
33.53
32.86
31.10
31.93
34.42
33.79
13.50
32.86
33.36
90
20.84
Operating margin%
24.28
23.86
23.32
21.25
20.38
19.31
16.88
16.14
14.74
17.51
16.65
16.88
19.85
36
4.34
Net margin%
29.02
30.38
27.73
27.07
28.25
29.00
27.43
26.00
26.17
23.88
6.33
26.17
27.58
8
20.40
P/E ratio (avg)x
10.06
9.749
10.14
9.220
9.069
9.894
8.967
9.304
8.784
7.853
7.626
8.967
9.262
89
32.59
EV/EBITx
21.10
24.12
23.60
26.48
26.03
28.96
30.78
35.61
35.74
38.82
37.21
35.61
27.72
43
16.62
FCF yield (avg)%
6.41
8.33
6.40
8.70
11.68
13.75
12.31
13.70
12.14
10.16
17.08
12.31
10.92
13
29.87
FCF margin%
15.98
16.85
19.80
19.76
20.09
22.65
25.61
27.13
30.10
27.96
28.41
27.13
21.37
40
1.435
FCF / Net incomex
1.356
1.257
1.202
1.361
1.381
1.593
1.832
2.109
2.236
2.110
0.655
2.109
1.487
70
19.43
ROIC%
28.72
30.37
29.20
26.38
27.28
28.54
31.18
33.13
35.22
35.30
3.68
33.13
29.79
80
3.80
Return on equity%
0.40
0.61
2.24
5.18
7.47
7.80
9.38
11.18
13.71
12.64
18.08
11.18
7.64
39
3.65
Return on assets%
1.97
0.63
0.40
1.61
3.80
5.23
3.69
4.91
3.62
0.74
29.85
3.69
2.80
54
1.86
EPS¥
0.58
0.65
0.66
0.61
0.69
0.63
0.68
0.73
0.76
0.78
2.03
2.46%
2.89%
—
14.39
EPS growth%
9.36
10.38
8.85
6.88
4.89
7.58
9.17
8.78
9.14
7.09
26.68
8.78
8.81
76
0.55
Bookvalue per sh¥
0.59
0.66
0.61
0.65
0.69
0.78
0.74
0.74
0.69
0.65
0.65
(1.00%)
0.75%
—
1.70
FCF per share¥
1.41
1.39
1.23
1.21
1.21
1.09
1.20
1.29
1.16
1.02
1.94
(3.45%)
(2.54%)
—
0.92
Dividend per sh¥
0.97
0.94
0.84
0.92
0.88
0.80
0.88
0.96
0.97
0.93
1.82
1.11%
0.24%
—
24.81
Div yield (avg)%
11.85
13.73
14.81
14.69
17.64
18.16
18.96
18.99
17.69
20.08
19.39
18.96
17.67
39
5.47
Payout ratio%
6.21
7.00
4.97
5.74
8.29
5.42
7.82
8.17
9.67
12.51
18.94
8.17
7.41
46
215.7
Shares (diluted)M
165.6
165.6
161.6
147.8
150.2
158.7
169.9
183.7
194.5
199.5
219.9
5.84%
2.09%
92
6.84
Buyback yield%
11.41
8.81
7.96
8.26
7.91
9.92
9.48
6.64
5.96
3.22
21.43
6.64
8.11
58
0.105
D/E ratiox
1.001
0.981
0.936
0.999
0.969
1.040
1.085
1.049
1.140
1.130
1.460
1.085
1.020
34
0.607
Enterprise value¥B
0.706
0.684
0.682
0.766
0.751
0.759
0.773
0.843
0.995
1.051
0.056
6.95%
4.21%
6
0.797
LT debt¥B
1.547
1.475
1.427
1.302
1.393
1.566
1.629
1.592
1.466
1.374
0.690
(0.27%)
(1.91%)
67
Revenue
¥1.712B
(0.17%)
1.00×
Cost of revenue
¥1.096B
(0.33%)
0.98×
Operating expenses
¥343.6M
0.27%
1.04×
Property and equipment
16.89%