1.930
Revenue¥B
1.324
1.405
1.503
1.636
1.735
1.881
2.026
2.201
2.333
2.530
2.002
7.84%
7.62%
21
24.38
Revenue growth%
21.67
20.33
21.02
22.46
23.50
23.78
26.32
25.06
25.45
27.58
23.06
25.45
23.64
59
13.02
Gross margin%
11.77
9.26
10.88
12.44
13.83
13.48
11.02
8.50
8.89
8.28
13.95
8.89
10.95
10
18.68
Operating margin%
18.14
16.17
13.61
11.91
14.17
14.07
14.19
16.10
15.24
12.78
19.35
14.19
14.18
33
11.69
Net margin%
17.49
18.54
20.10
22.78
24.15
23.03
25.16
25.52
25.96
23.05
16.56
25.16
23.04
72
9.128
P/E ratio (avg)x
4.263
3.838
3.328
3.021
2.749
2.928
2.685
2.295
2.135
1.957
23.69
2.295
2.839
5
6.439
EV/EBITx
13.68
13.92
12.44
10.96
10.26
9.115
9.805
9.741
9.394
8.715
20.32
9.394
10.03
88
9.19
FCF yield (avg)%
8.00
6.23
5.94
4.56
3.29
2.38
2.82
5.01
6.11
3.22
27.91
3.22
4.78
50
13.95
FCF margin%
7.58
7.14
5.55
5.20
2.70
0.40
2.63
0.40
0.40
2.19
22.51
0.40
2.66
54
0.761
FCF / Net incomex
2.267
2.329
2.595
2.949
2.922
2.952
2.892
3.143
3.585
3.705
1.652
3.143
2.936
44
15.06
ROIC%
18.64
16.19
15.76
13.49
16.38
13.67
12.75
10.77
10.85
7.94
8.84
10.85
13.58
7
11.82
Return on equity%
10.33
10.91
11.48
13.89
11.68
11.85
13.33
12.43
11.21
12.35
22.35
12.35
11.77
88
5.89
Return on assets%
18.16
18.43
16.92
14.06
15.47
14.13
11.77
11.02
11.96
11.06
16.23
11.77
14.10
17
2.14
EPS¥
0.80
0.78
0.78
0.87
0.78
0.84
0.92
0.95
1.03
0.98
2.31
4.61%
1.03%
—
12.33
EPS growth%
8.41
10.11
7.90
10.35
8.76
11.58
10.82
7.87
7.24
5.56
19.37
7.87
8.58
74
2.30
Bookvalue per sh¥
0.93
0.93
0.95
0.99
1.14
1.09
1.27
1.39
1.54
1.55
1.15
6.36%
6.36%
—
1.22
FCF per share¥
0.74
0.71
0.75
0.83
0.79
0.88
0.81
0.87
0.85
0.90
1.32
2.76%
1.06%
—
1.25
Dividend per sh¥
1.84
2.05
2.38
2.63
2.91
2.81
3.09
3.08
3.16
3.16
2.05
1.66%
6.55%
—
14.72
Div yield (avg)%
8.66
10.38
12.11
10.92
9.45
9.47
7.39
8.97
11.62
14.17
5.36
9.47
9.93
63
14.58
Payout ratio%
11.47
12.86
12.39
10.77
11.18
10.47
12.49
13.90
13.89
12.90
15.44
12.90
12.44
83
1.367
Shares (diluted)B
1.495
1.435
1.465
1.694
1.903
2.146
2.488
2.604
2.430
2.733
1.407
7.51%
5.54%
56
5.94
Buyback yield%
17.47
16.91
17.76
17.80
16.87
16.49
18.51
15.80
15.98
14.53
4.89
15.98
16.89
73
1.488
D/E ratiox
0.831
0.907
0.869
0.789
0.802
0.724
0.687
0.763
0.722
0.770
1.402
0.724
0.779
11
2.537
Enterprise value¥B
5.399
6.228
7.496
7.682
8.682
10.31
12.18
12.04
13.11
15.53
3.173
12.33%
12.60%
57
2.296
LT debt¥B
2.543
2.327
2.654
2.931
3.354
3.663
3.514
3.240
3.042
3.183
0.241
(1.04%)
2.96%
69
Revenue
¥2.530B
7.62%
1.00×
Cost of revenue
¥1.771B
7.62%
1.00×
Operating expenses
¥526.3M
8.37%
1.07×
Property and equipment
19.98%
Spread over hurdle
(3.95%)