0.719
Revenue¥B
0.505
0.561
0.600
0.644
0.701
0.778
0.844
0.909
0.974
1.064
0.797
8.71%
8.40%
36
21.21
Revenue growth%
30.19
29.40
32.36
30.46
31.94
31.69
30.91
32.67
31.03
28.38
26.15
31.03
30.97
84
11.75
Gross margin%
5.01
3.76
5.40
6.92
9.28
9.48
6.92
9.42
6.53
9.05
16.18
9.05
6.92
48
13.35
Operating margin%
27.52
30.35
32.28
34.88
37.02
39.32
38.70
40.71
39.59
38.89
5.32
39.32
37.86
19
6.99
Net margin%
5.27
7.16
5.24
6.12
4.85
3.27
1.60
4.56
7.56
6.61
29.35
4.56
5.26
72
9.264
P/E ratio (avg)x
6.943
6.785
6.167
6.006
6.346
5.915
6.394
5.718
5.401
4.945
17.52
5.718
6.087
90
16.07
EV/EBITx
19.84
21.99
23.86
23.97
23.31
21.92
20.10
18.44
19.59
20.56
13.91
20.10
21.24
32
29.62
FCF yield (avg)%
20.64
20.11
18.18
15.38
16.10
16.06
17.32
19.38
17.51
17.97
14.83
17.51
17.74
11
26.33
FCF margin%
13.76
12.55
11.98
14.39
12.95
11.96
9.92
7.61
8.31
6.84
20.44
8.31
11.97
91
0.457
FCF / Net incomex
2.114
2.330
2.395
2.168
2.202
2.014
2.034
1.843
1.684
1.726
0.808
1.843
2.074
12
10.73
ROIC%
15.90
13.11
15.23
14.55
11.79
13.35
10.49
9.22
10.46
9.91
18.18
10.46
12.45
83
10.20
Return on equity%
25.51
27.43
28.15
29.77
32.37
33.34
31.06
33.75
33.02
32.48
13.57
33.02
31.72
54
27.27
Return on assets%
24.80
22.11
24.47
22.75
20.72
22.07
20.41
22.69
25.49
26.16
9.67
22.69
22.72
64
0.35
EPS¥
0.38
0.42
0.42
0.48
0.46
0.52
0.60
0.71
0.72
0.85
0.36
12.70%
8.99%
—
3.65
EPS growth%
17.82
19.09
21.25
22.27
23.59
25.78
24.69
22.28
23.91
26.05
6.04
24.69
22.94
93
0.62
Bookvalue per sh¥
0.31
0.35
0.36
0.39
0.39
0.38
0.36
0.38
0.41
0.42
0.28
1.28%
3.93%
—
0.49
FCF per share¥
0.86
0.94
1.01
1.10
1.13
1.08
0.99
0.94
0.89
0.96
0.14
(3.19%)
0.52%
—
0.62
Dividend per sh¥
0.17
0.20
0.23
0.26
0.26
0.26
0.26
0.28
0.33
0.34
0.12
5.44%
7.34%
—
14.09
Div yield (avg)%
27.64
25.25
27.57
30.16
29.35
28.14
26.80
28.53
25.74
23.01
14.28
26.80
27.60
10
4.79
Payout ratio%
33.20
31.89
33.35
35.01
36.60
37.61
39.28
41.20
40.73
38.97
17.71
39.28
37.10
86
410.6
Shares (diluted)M
315.7
322.3
326.3
329.8
325.5
292.0
272.1
294.3
263.2
280.6
412.5
(2.93%)
(2.53%)
92
12.50
Buyback yield%
1.66
0.40
2.68
4.20
3.20
1.28
0.40
1.86
0.47
0.40
11.64
0.47
1.47
13
1.779
D/E ratiox
1.510
1.478
1.470
1.358
1.442
1.442
1.656
1.567
1.766
1.726
1.512
1.656
1.494
88
0.601
Enterprise value¥B
0.953
1.006
1.016
1.050
1.150
1.212
1.167
1.189
1.048
1.093
0.457
(1.01%)
2.11%
20
773.6
LT debt¥M
188.1
181.1
157.2
142.2
128.4
129.1
129.7
118.8
127.3
113.4
84.76
(2.45%)
(5.00%)
57
Revenue
¥1.064B
8.40%
1.00×
Cost of revenue
¥745.0M
8.40%
1.00×
Operating expenses
¥172.6M
7.85%
0.95×
Property and equipment
15.49%
Goodwill & intangibles
15.15%
Spread over hurdle
59.12%