8.631
Revenue¥B
10.75
11.81
12.91
14.06
15.15
16.23
17.30
18.57
19.66
21.39
9.382
7.13%
8.01%
16
5.39
Revenue growth%
14.99
12.67
14.34
13.87
15.98
14.46
14.96
14.61
16.24
14.25
17.92
14.61
14.53
64
9.26
Gross margin%
14.18
17.17
14.87
12.69
10.07
10.39
12.73
13.08
10.38
11.09
7.46
11.09
12.71
73
3.12
Operating margin%
28.18
25.80
26.72
29.52
31.39
32.98
35.35
37.20
38.93
36.34
16.14
36.34
32.18
18
14.25
Net margin%
12.50
13.89
13.07
13.31
14.01
14.32
17.30
17.69
19.42
21.48
3.18
17.69
14.16
93
16.45
P/E ratio (avg)x
21.45
24.00
26.48
29.94
28.41
29.28
33.97
32.53
32.77
32.68
26.86
32.68
29.61
46
13.04
EV/EBITx
44.58
44.65
42.91
44.57
51.62
61.22
67.17
71.40
80.16
91.61
13.59
71.40
56.42
46
12.78
FCF yield (avg)%
20.20
17.53
15.56
17.99
16.64
15.89
16.09
16.82
16.33
15.01
26.91
16.09
16.48
30
28.72
FCF margin%
25.35
27.99
29.09
30.68
31.22
31.09
32.35
31.13
30.18
32.91
16.40
31.13
30.89
38
1.455
FCF / Net incomex
3.262
3.623
4.279
4.461
5.146
6.096
6.594
7.831
7.697
9.241
0.390
7.697
5.621
68
27.14
ROIC%
26.12
24.34
25.87
25.97
27.09
28.32
29.05
27.04
24.15
23.76
24.04
27.04
26.04
42
2.99
Return on equity%
26.74
26.46
25.13
24.06
23.54
26.10
26.74
25.10
23.16
22.46
4.57
25.10
25.12
15
22.01
Return on assets%
9.36
11.56
12.86
11.53
9.35
8.87
7.79
8.62
8.88
11.57
26.21
8.87
9.36
62
2.07
EPS¥
1.83
2.00
2.20
2.13
2.00
2.01
2.09
2.05
2.20
2.34
2.30
3.19%
3.49%
—
19.41
EPS growth%
21.81
20.35
19.74
21.45
24.17
26.87
27.46
25.98
25.96
28.48
13.98
26.87
25.07
43
1.62
Bookvalue per sh¥
0.54
0.52
0.57
0.59
0.68
0.69
0.66
0.68
0.76
0.83
2.67
4.00%
4.60%
—
2.02
FCF per share¥
2.45
2.36
2.42
2.58
2.90
3.30
3.54
3.92
3.67
4.02
1.33
6.73%
5.29%
—
2.67
Dividend per sh¥
1.79
1.87
1.77
1.81
1.82
2.01
2.27
2.57
2.90
2.89
2.52
9.75%
5.49%
—
20.78
Div yield (avg)%
31.43
34.43
37.10
39.81
41.97
41.31
44.09
43.68
42.53
40.42
23.77
42.53
40.87
40
5.24
Payout ratio%
22.30
22.58
24.64
22.38
24.06
24.59
22.62
24.72
23.29
22.35
21.73
23.29
22.96
53
4.333
Shares (diluted)B
5.467
6.202
6.503
6.430
6.479
6.457
6.268
6.476
6.708
6.681
4.276
0.62%
1.97%
83
23.61
Buyback yield%
13.85
11.93
13.24
13.05
13.35
14.86
17.53
20.24
17.94
18.44
29.96
17.94
14.36
87
0.488
D/E ratiox
0.782
0.741
0.705
0.734
0.796
0.842
0.809
0.914
0.850
0.946
0.624
0.850
0.803
10
15.62
Enterprise value¥B
14.43
16.31
17.05
16.16
16.88
19.35
20.42
20.47
19.42
22.65
7.978
6.06%
5.24%
22
16.80
LT debt¥B
12.32
13.88
13.78
13.44
14.09
13.72
15.62
17.42
17.00
18.02
9.987
5.04%
4.03%
18
Revenue
¥21.39B
8.01%
1.00×
Cost of revenue
¥13.79B
8.00%
1.00×
Operating expenses
¥3.734B
7.90%
0.99×
Goodwill & intangibles
19.94%
Property and equipment
17.09%
Spread over hurdle
14.68%