0.630
Revenue¥B
0.629
0.693
0.767
0.831
0.897
0.987
1.072
1.160
1.239
1.313
0.645
7.92%
8.35%
22
13.22
Revenue growth%
9.32
7.91
6.42
9.03
10.24
8.95
6.83
5.91
7.96
8.62
10.00
7.96
8.29
22
12.41
Gross margin%
16.64
16.31
16.97
14.73
14.86
12.92
14.88
12.94
13.12
13.35
10.59
13.12
14.80
42
26.52
Operating margin%
21.92
24.69
27.49
26.24
28.19
30.81
28.53
27.52
27.89
25.29
10.27
27.89
27.50
83
21.60
Net margin%
12.87
10.63
9.37
11.60
13.68
14.98
13.28
15.58
16.63
13.90
2.75
14.98
13.48
90
14.92
P/E ratio (avg)x
7.529
6.659
6.994
6.201
5.828
6.287
5.842
5.361
4.731
4.241
15.47
5.361
6.022
51
33.31
EV/EBITx
50.86
53.84
63.25
70.17
76.57
81.76
86.64
88.20
86.28
101.4
12.74
86.64
79.16
51
13.31
FCF yield (avg)%
28.83
30.63
33.06
31.30
31.13
30.55
30.41
31.39
33.02
34.68
8.63
31.39
31.22
50
11.49
FCF margin%
16.42
15.18
12.30
12.17
10.83
12.69
14.49
12.46
15.08
13.33
10.45
13.33
13.01
6
1.511
FCF / Net incomex
2.113
2.054
2.210
2.378
2.373
2.575
2.678
2.911
2.777
2.603
0.586
2.678
2.477
78
29.72
ROIC%
7.06
5.16
4.95
6.04
5.77
5.74
5.31
3.72
5.24
4.90
3.33
5.24
5.27
70
5.38
Return on equity%
27.60
26.55
23.73
25.00
22.36
24.43
24.22
21.65
23.65
25.27
22.60
24.22
24.32
25
16.47
Return on assets%
14.27
14.77
14.34
16.38
13.67
14.47
16.66
18.74
16.68
15.97
12.97
16.66
15.37
83
0.31
EPS¥
0.67
0.72
0.79
0.76
0.78
0.73
0.71
0.66
0.72
0.77
0.34
(0.20%)
1.15%
—
14.19
EPS growth%
25.20
23.03
21.64
20.63
20.86
22.32
19.76
17.92
18.05
20.77
26.79
19.76
20.82
58
0.51
Bookvalue per sh¥
0.31
0.35
0.36
0.40
0.42
0.46
0.46
0.50
0.51
0.54
0.41
5.27%
6.19%
—
0.73
FCF per share¥
1.09
0.97
1.03
0.97
0.90
0.86
0.94
0.96
0.88
0.97
0.60
1.40%
(1.39%)
—
0.37
Dividend per sh¥
0.30
0.34
0.38
0.39
0.40
0.43
0.50
0.53
0.50
0.57
0.77
7.62%
6.65%
—
29.82
Div yield (avg)%
19.23
20.24
19.25
18.96
21.71
21.49
21.90
23.95
23.43
23.32
10.49
23.32
21.60
40
4.64
Payout ratio%
26.32
28.09
26.85
24.91
25.51
24.00
23.28
20.80
21.28
21.19
8.65
21.28
24.45
58
0.313
Shares (diluted)B
0.504
0.572
0.616
0.735
0.777
0.939
1.091
1.183
1.293
1.417
0.311
12.77%
11.80%
17
6.60
Buyback yield%
23.88
21.08
20.34
18.43
19.30
21.85
20.27
18.56
19.04
16.57
19.21
19.04
19.78
94
1.616
D/E ratiox
0.179
0.163
0.151
0.137
0.147
0.126
0.132
0.112
0.097
0.086
1.378
0.112
0.134
70
0.215
Enterprise value¥B
1.194
1.276
1.326
1.390
1.473
1.781
2.063
2.256
2.577
3.103
0.713
16.07%
11.00%
16
611.9
LT debt¥M
407.5
453.7
440.5
434.4
445.3
430.6
475.8
502.9
494.1
470.9
889.1
1.13%
2.71%
85
Revenue
¥1.313B
8.35%
1.00×
Cost of revenue
¥702.7M
8.36%
1.00×
Operating expenses
¥171.4M
8.39%
1.00×
Property and equipment
17.55%
Cash and investments
17.54%
Spread over hurdle
11.44%