1.095
Revenue¥B
1.555
1.683
1.836
2.019
2.189
2.404
2.599
2.883
3.175
3.500
1.169
9.84%
9.29%
81
3.11
Revenue growth%
13.30
15.79
17.29
16.47
16.18
19.16
18.66
20.04
19.77
17.07
18.97
19.16
17.18
25
7.75
Gross margin%
13.42
13.22
14.74
14.78
16.37
16.18
18.48
18.44
21.20
21.93
13.69
18.48
16.27
72
2.11
Operating margin%
12.30
14.65
12.86
14.94
16.09
16.88
14.53
13.83
16.83
14.01
16.91
14.53
14.59
68
18.31
Net margin%
21.74
19.12
20.71
22.22
24.30
22.53
23.39
20.40
20.93
23.31
21.99
22.53
21.98
42
10.31
P/E ratio (avg)x
41.50
42.59
40.70
41.65
48.58
46.41
46.59
48.15
49.50
56.18
36.04
48.15
46.50
56
6.487
EV/EBITx
45.10
51.40
55.22
60.52
63.85
64.23
71.72
72.98
79.93
79.64
9.274
72.98
64.04
15
25.13
FCF yield (avg)%
3.46
2.48
3.98
4.90
2.09
1.22
0.40
0.83
1.53
0.40
16.85
0.83
1.81
35
20.34
FCF margin%
19.87
22.23
23.95
22.70
24.31
22.41
23.74
26.01
26.66
25.55
12.82
25.55
23.84
63
1.612
FCF / Net incomex
1.223
1.185
1.323
1.223
1.195
1.237
1.089
1.214
1.252
1.153
0.529
1.214
1.219
13
14.93
ROIC%
11.85
9.27
10.85
11.04
11.31
8.75
10.29
13.01
12.64
11.23
19.05
11.23
11.14
69
6.04
Return on equity%
15.26
13.61
13.54
12.50
12.00
9.59
7.73
5.67
7.63
8.05
4.91
7.73
10.79
26
23.50
Return on assets%
24.68
26.06
26.85
29.48
32.00
31.37
33.63
35.37
33.34
34.60
25.57
33.63
31.69
53
0.53
EPS¥
0.27
0.32
0.35
0.38
0.44
0.42
0.44
0.43
0.47
0.49
0.55
2.25%
6.25%
—
11.63
EPS growth%
7.39
8.40
6.79
5.82
8.15
8.44
7.20
6.71
3.94
4.94
6.74
6.71
7.00
21
0.37
Bookvalue per sh¥
0.36
0.35
0.38
0.39
0.46
0.44
0.42
0.43
0.51
0.50
0.58
1.66%
4.33%
—
0.70
FCF per share¥
0.14
0.14
0.15
0.17
0.20
0.21
0.23
0.25
0.28
0.33
0.84
10.90%
9.27%
—
0.34
Dividend per sh¥
0.42
0.41
0.40
0.41
0.45
0.44
0.39
0.37
0.35
0.37
0.81
(3.89%)
(1.45%)
—
5.16
Div yield (avg)%
2.79
2.08
2.99
3.52
4.36
6.59
6.33
5.99
8.45
8.68
26.42
6.59
5.17
10
27.02
Payout ratio%
15.94
18.37
18.70
15.92
18.81
21.46
19.41
21.29
19.08
17.52
25.36
19.41
18.75
10
4.763
Shares (diluted)B
8.397
8.637
8.781
9.112
9.661
11.35
11.15
12.95
14.07
16.13
4.690
10.80%
7.12%
75
9.20
Buyback yield%
5.61
4.31
6.30
5.68
5.96
4.86
5.36
2.77
3.20
1.48
27.38
3.20
5.11
95
1.022
D/E ratiox
0.656
0.745
0.820
0.943
0.950
0.955
1.062
1.195
1.300
1.533
1.629
1.195
0.952
39
3.152
Enterprise value¥B
2.903
3.008
3.577
4.207
5.044
5.801
6.791
7.129
8.606
10.21
3.166
15.13%
14.85%
20
1.838
LT debt¥B
1.525
1.354
1.169
1.249
1.207
1.124
0.956
0.881
0.797
0.848
2.530
(6.81%)
(6.31%)
58
Revenue
¥3.500B
9.29%
1.00×
Cost of revenue
¥2.126B
9.59%
1.03×
Operating expenses
¥557.0M
8.64%
0.94×
Property and equipment
17.49%
Spread over hurdle
36.53%