2.017
Revenue¥B
0.902
0.997
1.059
1.125
1.214
1.287
1.373
1.497
1.616
1.780
2.238
7.96%
7.93%
66
8.88
Revenue growth%
7.06
4.79
6.28
8.42
7.93
9.14
7.27
8.08
8.18
10.04
26.94
8.18
8.00
52
18.29
Gross margin%
15.61
15.67
13.90
11.58
9.15
10.68
11.56
10.75
12.91
11.76
27.38
11.56
11.67
87
19.96
Operating margin%
8.48
7.85
6.64
4.45
3.79
5.14
3.04
3.63
0.84
0.40
21.27
3.04
4.12
52
4.37
Net margin%
27.47
30.15
32.64
32.15
31.63
28.75
26.79
23.86
26.54
29.27
26.92
26.79
29.01
76
37.03
P/E ratio (avg)x
20.12
20.98
20.90
22.69
22.97
25.29
26.35
29.27
29.30
31.55
26.29
29.27
24.13
43
34.22
EV/EBITx
17.55
19.11
16.64
14.58
12.83
13.01
13.67
14.60
13.56
12.41
20.90
13.56
14.12
70
7.18
FCF yield (avg)%
12.42
11.86
14.33
15.34
12.77
10.77
11.06
12.64
11.78
11.69
27.83
11.69
12.14
23
27.58
FCF margin%
13.62
16.30
18.74
17.76
17.82
16.59
18.56
17.81
15.95
15.29
4.60
16.59
17.17
46
1.735
FCF / Net incomex
0.849
0.797
0.848
0.811
0.816
0.761
0.701
0.711
0.631
0.690
1.162
0.701
0.779
34
22.62
ROIC%
32.14
34.69
32.87
32.43
34.41
36.89
36.98
38.39
40.00
39.38
9.21
38.39
35.79
38
24.50
Return on equity%
12.13
9.45
8.63
6.25
8.58
7.55
5.32
6.04
6.41
3.95
9.55
6.04
6.98
12
16.52
Return on assets%
20.12
17.69
14.80
12.84
13.83
15.67
14.43
11.99
11.44
9.08
26.83
11.99
14.13
67
0.76
EPS¥
1.44
1.51
1.31
1.39
1.35
1.24
1.22
1.12
1.01
0.96
0.78
(6.62%)
(4.00%)
—
18.04
EPS growth%
12.83
14.91
14.00
12.42
13.71
11.18
13.31
15.54
14.48
14.18
24.37
14.18
13.85
37
1.04
Bookvalue per sh¥
0.68
0.76
0.84
0.95
1.02
1.15
1.10
1.08
1.03
1.12
0.45
1.99%
5.71%
—
1.34
FCF per share¥
2.43
2.37
2.55
2.67
2.61
2.82
3.12
3.70
4.26
4.61
0.38
12.01%
8.09%
—
1.28
Dividend per sh¥
0.85
0.85
0.86
0.93
0.93
0.98
1.15
1.10
1.12
1.11
1.12
3.48%
3.70%
—
21.24
Div yield (avg)%
17.32
16.46
18.20
20.43
20.85
21.01
19.33
21.85
24.77
26.58
26.65
21.85
20.64
74
2.08
Payout ratio%
24.77
26.83
27.47
24.49
24.72
22.16
19.62
17.26
17.86
18.04
9.71
18.04
23.33
61
391.9
Shares (diluted)M
409.7
416.3
452.6
430.2
404.7
367.8
344.7
386.9
398.4
389.4
405.1
(0.77%)
0.12%
72
16.06
Buyback yield%
2.82
0.79
1.46
1.56
3.75
3.94
3.25
3.31
1.92
1.24
13.74
3.25
2.37
82
1.440
D/E ratiox
0.264
0.282
0.292
0.282
0.311
0.312
0.289
0.274
0.298
0.278
1.308
0.289
0.285
71
2.190
Enterprise value¥B
0.795
0.778
0.701
0.659
0.660
0.617
0.615
0.579
0.509
0.476
1.352
(6.32%)
(4.33%)
74
0.277
LT debt¥B
0.437
0.447
0.517
0.529
0.552
0.546
0.553
0.578
0.558
0.615
1.922
2.19%
3.84%
64
Revenue
¥1.780B
7.93%
1.00×
Cost of revenue
¥1.207B
8.02%
1.01×
Operating expenses
¥209.1M
8.16%
1.02×
Property and equipment
15.60%
Spread over hurdle
(3.85%)