1.118
Revenue¥B
0.937
1.006
1.106
1.179
1.279
1.370
1.481
1.584
1.677
1.834
1.251
7.47%
7.81%
6
7.69
Revenue growth%
25.28
26.51
24.08
26.96
27.24
28.81
27.97
25.51
25.37
27.45
14.49
27.45
26.74
64
21.87
Gross margin%
12.69
14.94
14.28
13.62
16.36
16.02
18.15
16.91
18.61
18.07
10.28
18.07
16.19
90
6.25
Operating margin%
21.13
23.49
25.67
27.57
28.17
28.32
29.09
31.63
32.45
32.02
2.05
31.63
28.25
84
16.06
Net margin%
24.71
24.41
23.40
25.92
28.09
27.53
24.75
25.59
25.86
23.64
13.77
25.59
25.17
18
25.07
P/E ratio (avg)x
35.88
43.29
47.41
55.46
60.20
69.02
68.99
68.96
68.20
71.50
16.66
68.99
64.20
74
11.97
EV/EBITx
24.97
24.75
26.61
26.33
23.77
24.15
26.31
27.07
27.05
29.94
6.330
27.05
26.32
70
7.68
FCF yield (avg)%
18.44
19.07
20.36
19.83
22.51
20.08
17.87
16.04
14.24
14.48
7.71
16.04
18.75
24
19.58
FCF margin%
27.70
25.08
26.91
25.80
25.25
22.55
21.49
20.57
18.99
18.74
19.55
20.57
23.82
27
1.484
FCF / Net incomex
0.218
0.195
0.193
0.194
0.168
0.157
0.151
0.153
0.153
0.149
1.601
0.153
0.162
63
2.96
ROIC%
16.50
16.90
14.73
16.06
14.20
11.73
8.88
6.87
4.70
6.94
9.79
6.94
12.97
85
7.71
Return on equity%
11.85
12.61
15.31
12.90
12.63
14.51
14.13
11.64
10.16
8.13
19.01
11.64
12.62
12
16.40
Return on assets%
25.20
22.68
20.30
19.05
17.25
19.48
17.00
17.84
16.37
16.79
29.60
17.00
18.45
22
10.57
EPS¥
8.55
9.02
9.01
8.18
8.35
7.79
7.13
6.77
6.82
6.48
11.49
(4.95%)
(2.14%)
—
6.08
EPS growth%
16.49
16.95
19.04
16.16
18.19
16.21
15.55
15.23
16.15
18.86
12.13
16.15
16.35
31
11.18
Bookvalue per sh¥
4.40
4.51
4.28
4.73
4.82
4.64
4.89
4.43
4.53
4.37
2.23
(1.97%)
(0.57%)
—
8.00
FCF per share¥
8.55
9.13
10.17
10.79
10.49
10.09
11.27
11.92
12.71
14.55
6.75
6.76%
5.94%
—
3.88
Dividend per sh¥
13.81
15.95
18.71
19.59
19.54
20.05
23.46
25.75
26.56
26.62
10.21
6.38%
8.77%
—
16.31
Div yield (avg)%
24.19
24.58
26.08
28.92
31.75
30.76
32.00
30.25
27.59
29.18
16.29
30.25
29.05
93
22.48
Payout ratio%
9.42
8.01
7.81
8.33
6.42
5.21
7.80
9.88
11.00
9.45
9.68
9.45
8.17
75
171.2
Shares (diluted)M
147.7
147.2
152.8
146.7
132.1
129.4
139.2
122.9
118.7
109.5
169.6
(3.68%)
(2.32%)
29
28.36
Buyback yield%
15.52
16.42
16.36
18.18
16.37
13.60
12.49
13.45
14.03
12.44
5.95
13.45
14.78
7
1.665
D/E ratiox
1.260
1.433
1.589
1.586
1.557
1.570
1.528
1.509
1.582
1.873
0.388
1.570
1.563
44
0.871
Enterprise value¥B
1.767
1.666
1.764
1.933
2.137
2.267
2.622
3.032
3.305
3.447
0.622
10.03%
6.81%
39
0.481
LT debt¥B
1.519
1.669
1.794
1.991
1.917
1.933
2.145
2.302
2.608
2.969
0.616
9.14%
7.76%
18
Revenue
¥1.834B
7.81%
1.00×
Cost of revenue
¥966.8M
7.68%
0.99×
Operating expenses
¥263.3M
7.96%
1.01×
Property and equipment
15.14%
Spread over hurdle
(0.06%)