1.799
Revenue¥B
1.529
1.572
1.646
1.740
1.787
1.886
1.996
2.111
2.206
2.329
1.929
5.44%
4.75%
70
13.48
Revenue growth%
4.67
4.77
6.57
4.95
3.96
6.20
3.56
6.24
3.80
2.58
16.09
3.80
4.72
54
11.32
Gross margin%
16.86
18.17
17.18
14.82
11.93
9.51
7.71
7.87
7.78
8.58
17.69
7.87
10.72
79
24.37
Operating margin%
14.52
12.60
12.86
11.23
12.90
10.72
10.49
11.41
12.30
10.04
18.27
10.72
11.85
92
5.02
Net margin%
21.31
21.20
18.72
20.43
19.57
22.19
22.69
22.53
21.50
22.81
8.12
22.53
21.40
92
9.859
P/E ratio (avg)x
12.58
13.86
13.69
13.69
13.42
14.13
15.66
14.59
15.88
16.50
32.16
15.66
14.00
82
19.64
EV/EBITx
15.14
15.26
15.15
14.96
14.86
15.98
16.73
19.19
19.74
21.92
30.09
19.19
15.62
57
3.73
FCF yield (avg)%
24.33
24.08
25.46
23.77
24.26
25.97
25.82
23.72
26.40
27.42
28.64
25.97
24.90
54
24.38
FCF margin%
20.47
22.49
23.93
21.30
23.57
23.55
23.79
24.05
23.11
22.32
24.05
23.55
23.33
90
1.605
FCF / Net incomex
1.233
1.373
1.377
1.382
1.471
1.396
1.495
1.521
1.739
1.867
1.685
1.521
1.434
48
27.13
ROIC%
13.18
14.90
13.67
15.25
13.01
13.53
12.70
11.46
8.97
11.64
26.35
11.64
13.10
49
4.81
Return on equity%
22.43
20.55
19.69
21.84
19.67
17.95
16.39
16.48
16.45
15.11
17.14
16.45
18.81
12
19.82
Return on assets%
29.84
29.48
26.80
24.95
23.00
23.17
25.17
22.65
19.99
17.85
4.52
22.65
24.06
50
0.42
EPS¥
0.67
0.72
0.69
0.80
0.76
0.72
0.70
0.67
0.77
0.83
0.46
1.61%
2.43%
—
16.57
EPS growth%
24.87
27.73
25.57
27.50
26.43
23.46
22.09
22.19
23.03
20.50
17.60
22.19
24.16
54
0.71
Bookvalue per sh¥
1.24
1.32
1.22
1.29
1.23
1.14
1.28
1.29
1.23
1.24
0.43
0.14%
0.97%
—
0.71
FCF per share¥
0.31
0.31
0.30
0.34
0.32
0.31
0.36
0.36
0.41
0.41
1.01
5.03%
4.45%
—
1.22
Dividend per sh¥
0.99
1.01
1.12
1.06
1.09
1.04
0.99
0.91
0.98
1.01
0.28
(1.51%)
(0.03%)
—
10.56
Div yield (avg)%
18.04
16.69
18.12
17.80
19.89
22.80
21.41
19.43
19.03
18.39
14.44
19.43
18.71
77
16.50
Payout ratio%
12.16
10.19
11.75
12.34
14.27
11.36
12.83
13.59
14.67
12.76
10.05
12.83
12.55
74
1.485
Shares (diluted)B
1.448
1.359
1.337
1.242
1.099
1.153
1.237
1.204
1.152
1.110
1.450
0.21%
(2.85%)
35
29.09
Buyback yield%
13.12
10.37
11.50
12.69
12.99
12.35
11.72
10.61
8.97
7.15
7.67
10.61
11.61
52
0.184
D/E ratiox
1.981
2.163
2.343
2.811
2.893
3.103
3.086
3.001
3.596
4.183
1.074
3.103
2.947
40
0.159
Enterprise value¥B
2.521
2.685
2.801
2.909
3.077
3.551
3.485
3.518
3.593
4.067
1.838
5.74%
5.50%
37
1.606
LT debt¥B
1.579
1.346
1.143
1.217
1.205
1.075
1.017
1.098
1.154
1.124
0.119
(1.38%)
(3.28%)
33
Revenue
¥2.329B
4.75%
1.00×
Cost of revenue
¥1.624B
4.86%
1.01×
Operating expenses
¥261.5M
4.14%
0.94×
Property and equipment
15.64%
Spread over hurdle
27.23%