1.312
Revenue¥B
1.344
1.435
1.564
1.654
1.756
1.919
2.092
2.301
2.509
2.764
1.463
9.49%
8.47%
68
26.02
Revenue growth%
18.86
19.09
18.95
21.15
21.89
20.44
21.15
18.45
18.48
16.23
23.11
18.48
19.02
83
25.49
Gross margin%
36.58
39.42
37.42
36.43
34.28
35.97
38.31
38.39
38.69
40.39
26.53
38.39
37.86
80
13.99
Operating margin%
22.18
19.52
19.61
20.02
20.33
21.76
20.87
20.42
18.04
16.74
3.40
20.42
20.18
6
3.01
Net margin%
28.17
28.44
28.07
26.90
25.36
25.54
27.26
24.84
23.57
23.51
22.81
24.84
26.22
52
31.42
P/E ratio (avg)x
34.15
37.93
35.51
37.50
37.35
39.62
44.10
39.17
35.23
35.08
11.82
39.17
37.42
65
22.65
EV/EBITx
14.17
14.71
15.53
15.81
14.30
13.75
14.84
14.58
16.07
14.62
20.93
14.62
14.66
37
21.08
FCF yield (avg)%
16.06
13.42
15.87
16.13
17.09
19.49
17.20
15.65
17.94
17.19
15.10
17.20
16.61
20
19.29
FCF margin%
17.67
16.49
16.61
18.77
17.25
18.35
17.41
16.78
14.99
15.69
26.70
16.78
17.01
90
0.400
FCF / Net incomex
2.110
1.961
1.940
2.136
1.923
1.775
1.876
1.921
1.749
1.769
0.652
1.775
1.922
55
14.08
ROIC%
33.15
30.36
29.28
27.74
28.53
29.98
27.30
25.60
28.40
30.92
18.62
28.40
28.91
13
22.99
Return on equity%
31.45
30.78
33.01
30.55
30.53
32.64
29.78
29.01
31.35
30.61
24.61
30.61
30.70
83
13.53
Return on assets%
20.86
18.89
19.20
19.29
18.76
17.99
17.87
20.13
21.54
23.23
5.54
20.13
19.24
87
0.42
EPS¥
0.99
0.99
1.01
1.04
1.06
1.14
0.98
1.04
1.14
1.18
0.46
2.12%
0.88%
—
5.54
EPS growth%
31.17
32.26
30.65
28.86
29.23
28.18
25.35
26.66
27.87
30.30
28.15
27.87
29.04
35
0.80
Bookvalue per sh¥
0.66
0.64
0.68
0.79
0.91
1.07
1.05
0.99
1.14
1.27
1.13
6.89%
7.57%
—
0.33
FCF per share¥
0.77
0.87
0.98
1.02
1.00
0.94
0.84
0.80
0.90
0.92
1.70
(1.74%)
1.49%
—
0.77
Dividend per sh¥
0.93
0.92
0.99
1.07
1.05
1.02
1.03
0.96
0.86
0.97
0.96
(1.45%)
(0.50%)
—
11.42
Div yield (avg)%
19.54
16.74
14.13
17.04
16.55
16.39
13.79
14.22
11.45
9.51
20.10
13.79
15.30
7
19.63
Payout ratio%
6.45
3.75
3.28
1.31
0.65
0.40
3.15
3.55
6.54
9.04
9.61
3.55
3.42
90
0.539
Shares (diluted)B
0.865
1.008
1.067
1.081
1.190
1.258
1.313
1.469
1.379
1.461
0.542
4.18%
6.30%
73
8.77
Buyback yield%
6.76
4.85
7.68
9.77
11.63
13.59
10.99
10.91
10.26
11.82
20.05
10.99
10.58
50
0.434
D/E ratiox
1.119
1.148
1.025
0.933
0.879
0.857
0.928
0.899
1.005
1.089
1.342
0.928
0.969
53
2.137
Enterprise value¥B
0.368
0.396
0.400
0.446
0.493
0.481
0.509
0.494
0.505
0.530
1.844
1.45%
5.07%
91
1.694
LT debt¥B
1.207
1.188
1.140
1.191
1.347
1.466
1.670
1.766
1.908
1.983
2.345
8.04%
4.39%
56
Revenue
¥2.764B
8.47%
1.00×
Cost of revenue
¥1.935B
8.58%
1.01×
Operating expenses
¥288.3M
8.23%
0.98×
Property and equipment
16.43%
Spread over hurdle
18.83%