0.968
Revenue¥B
0.592
0.627
0.668
0.692
0.736
0.765
0.817
0.855
0.902
0.930
1.073
4.78%
5.28%
55
9.36
Revenue growth%
30.48
32.72
34.95
32.01
29.69
32.54
32.83
31.89
28.90
26.31
26.53
31.89
31.95
10
7.45
Gross margin%
12.43
14.83
12.90
13.04
15.52
13.99
12.19
11.30
10.30
12.33
15.81
12.19
12.67
85
19.64
Operating margin%
18.79
16.04
14.90
14.92
13.97
13.75
15.07
15.57
17.72
15.06
17.07
15.07
15.07
77
7.81
Net margin%
15.42
18.04
17.71
14.81
16.07
16.00
15.94
14.33
17.29
17.78
28.65
16.00
16.04
24
23.59
P/E ratio (avg)x
6.293
5.905
5.530
4.938
4.989
4.942
5.313
5.187
4.485
4.283
33.30
4.942
5.088
45
20.38
EV/EBITx
7.970
8.248
7.974
8.761
9.069
8.849
9.585
10.54
9.708
9.816
22.21
9.708
8.959
22
28.80
FCF yield (avg)%
27.69
26.62
26.48
24.36
21.61
23.07
24.58
26.09
26.60
24.43
19.98
24.58
25.33
45
26.14
FCF margin%
2.02
2.80
3.93
6.00
3.89
2.81
1.48
0.42
2.91
1.42
12.86
1.48
2.80
68
0.985
FCF / Net incomex
0.954
0.881
0.870
0.925
0.910
1.016
0.935
1.011
1.129
1.185
0.827
1.016
0.945
17
23.06
ROIC%
6.76
5.85
6.95
5.43
4.37
4.41
5.01
2.40
0.40
2.37
15.98
2.40
4.71
93
28.01
Return on equity%
28.66
30.38
30.67
29.83
28.62
27.04
29.50
28.35
29.00
26.12
29.30
28.35
28.83
29
18.28
Return on assets%
7.42
5.62
7.38
8.72
8.86
6.03
6.32
7.36
8.91
6.97
23.61
6.97
7.37
18
1.51
EPS¥
1.03
0.98
0.97
1.05
0.99
1.12
1.14
1.11
1.25
1.30
1.57
5.63%
3.29%
—
14.71
EPS growth%
0.40
0.40
0.40
1.27
2.85
1.80
2.79
2.23
2.83
1.30
12.38
2.23
1.55
12
0.33
Bookvalue per sh¥
1.31
1.26
1.25
1.36
1.19
1.29
1.13
0.97
1.06
1.02
0.54
(3.07%)
(3.34%)
—
0.77
FCF per share¥
0.81
0.80
0.91
1.07
1.19
1.20
1.27
1.41
1.47
1.44
1.29
3.91%
5.43%
—
0.84
Dividend per sh¥
0.36
0.35
0.32
0.35
0.36
0.35
0.33
0.28
0.30
0.27
0.30
(5.47%)
(4.05%)
—
6.86
Div yield (avg)%
24.69
25.87
24.23
24.84
25.07
22.29
20.58
19.42
16.88
18.22
2.40
19.42
23.26
37
9.91
Payout ratio%
16.93
15.19
14.68
16.88
18.45
21.16
23.93
24.17
26.84
27.28
14.36
24.17
19.81
88
290.9
Shares (diluted)M
163.1
138.9
140.0
136.2
128.5
117.4
123.2
116.3
116.7
114.0
289.6
(2.37%)
(5.01%)
26
13.86
Buyback yield%
3.36
2.13
4.10
6.08
6.73
9.34
10.12
9.09
7.19
8.38
23.00
9.09
6.96
32
0.835
D/E ratiox
0.945
0.912
0.961
0.875
0.882
0.940
0.959
0.935
0.953
0.967
1.670
0.953
0.942
45
0.126
Enterprise value¥B
0.658
0.650
0.643
0.722
0.817
0.935
0.989
0.970
1.088
1.030
0.216
4.76%
5.02%
26
0.718
LT debt¥B
0.204
0.206
0.219
0.230
0.215
0.205
0.234
0.244
0.246
0.277
1.033
5.20%
4.45%
30
Revenue
¥930.0M
5.28%
1.00×
Cost of revenue
¥537.0M
5.32%
1.00×
Operating expenses
¥139.1M
5.63%
1.03×
Property and equipment
16.84%
Return on capital
172.85%
Spread over hurdle
165.67%