0.398
Revenue¥B
0.543
0.587
0.650
0.701
0.750
0.809
0.883
0.970
1.039
0.414
0.460
8.18%
8.43%
40
26.18
Revenue growth%
25.67
23.47
20.63
19.78
19.11
17.29
14.64
15.11
14.48
21.56
20.92
15.11
19.44
54
25.01
Gross margin%
3.77
1.35
2.74
1.82
1.98
4.77
2.51
3.65
5.54
2.89
28.83
3.65
2.86
57
26.78
Operating margin%
0.40
0.80
2.27
0.40
0.40
0.63
0.40
0.40
1.33
13.93
29.23
0.40
0.40
79
28.75
Net margin%
21.36
18.61
16.76
16.23
17.41
16.14
16.11
18.46
20.93
14.86
2.98
17.41
17.93
79
30.47
P/E ratio (avg)x
7.397
7.415
7.774
7.762
6.800
6.066
5.955
5.248
4.865
8.484
13.56
5.955
7.099
10
36.83
EV/EBITx
6.027
6.616
7.189
6.856
7.033
6.607
6.201
5.965
6.349
23.20
11.44
6.349
6.611
60
21.18
FCF yield (avg)%
12.37
11.21
9.15
10.84
9.54
6.58
8.12
6.83
8.79
17.59
18.87
8.12
9.35
46
17.26
FCF margin%
5.73
7.09
7.62
10.08
7.93
8.22
9.84
8.50
9.77
9.54
25.15
8.50
8.08
68
0.259
FCF / Net incomex
0.743
0.798
0.857
0.807
0.846
0.868
0.783
0.849
0.738
0.162
0.686
0.846
0.803
5
12.17
ROIC%
17.29
18.47
15.48
15.73
13.21
12.76
11.13
8.53
7.00
2.61
11.37
11.13
13.95
8
26.90
Return on equity%
5.00
2.23
3.89
4.90
7.37
9.03
8.33
6.35
4.56
29.52
12.53
7.37
5.54
47
10.51
Return on assets%
0.40
2.13
4.56
7.48
5.15
7.96
9.22
9.28
7.46
16.00
9.58
7.96
6.30
60
7.58
EPS¥
6.95
6.54
7.23
6.74
6.17
6.60
6.69
6.09
5.83
8.46
8.65
(2.86%)
(3.90%)
—
7.17
EPS growth%
33.42
34.03
35.98
33.69
35.56
36.76
37.61
38.58
38.17
29.17
16.82
37.61
35.77
47
22.74
Bookvalue per sh¥
22.27
23.40
24.18
26.04
25.69
27.58
26.39
25.36
29.07
14.84
20.62
2.23%
2.56%
—
23.96
FCF per share¥
24.47
24.41
21.87
20.47
20.46
22.63
21.06
20.75
20.54
19.74
30.54
0.07%
(3.41%)
—
11.23
Dividend per sh¥
29.64
32.66
32.81
33.36
31.63
28.91
26.11
24.54
27.13
31.61
15.73
(4.05%)
(0.37%)
—
18.36
Div yield (avg)%
13.87
16.34
16.43
15.04
17.61
19.62
21.97
20.02
18.70
27.84
22.54
19.62
17.02
41
6.67
Payout ratio%
7.57
8.58
8.77
7.73
6.83
5.01
2.40
3.95
5.74
28.25
11.21
5.01
7.20
95
23.76
Shares (diluted)M
22.29
24.54
23.80
23.73
26.17
28.71
28.86
26.22
26.22
23.38
23.77
2.02%
0.17%
23
26.73
Buyback yield%
28.80
29.08
27.56
27.65
27.24
29.84
31.15
31.89
34.88
17.22
4.06
31.15
29.46
44
1.055
D/E ratiox
2.246
2.009
2.200
1.961
1.918
1.754
1.626
1.699
1.909
1.544
0.701
1.754
1.940
87
0.566
Enterprise value¥B
0.849
0.838
0.783
0.841
0.787
0.797
0.730
0.693
0.635
1.151
0.518
(5.46%)
(2.20%)
32
273.7
LT debt¥M
192.9
173.2
180.6
186.6
179.1
195.2
200.2
218.0
239.3
254.5
370.6
5.10%
1.23%
90
Revenue
¥1.039B
8.43%
1.00×
Cost of revenue
¥602.2M
8.48%
1.00×
Operating expenses
¥142.2M
9.29%
1.08×
Property and equipment
14.40%