1.643
Revenue¥B
1.211
1.303
1.403
1.495
1.613
1.748
1.890
2.058
2.184
2.312
1.693
7.46%
7.42%
62
14.14
Revenue growth%
28.45
26.10
23.21
24.64
24.21
26.40
25.33
24.62
21.71
24.09
5.62
24.62
24.63
17
18.88
Gross margin%
6.93
6.39
4.02
2.83
0.40
0.40
0.40
1.47
1.24
1.11
28.93
1.11
1.36
77
13.49
Operating margin%
5.85
5.15
3.01
0.88
0.40
0.40
0.40
2.10
1.68
2.22
14.90
1.68
1.89
56
20.66
Net margin%
10.94
11.14
10.15
7.47
6.92
4.46
5.11
2.76
5.06
6.89
11.92
5.06
6.90
66
17.33
P/E ratio (avg)x
11.24
11.72
12.78
13.65
15.44
16.50
17.01
18.27
20.43
20.57
32.69
18.27
15.97
50
21.29
EV/EBITx
33.34
33.39
31.26
29.54
32.22
33.58
31.22
28.58
30.02
31.44
6.374
31.22
31.35
38
22.94
FCF yield (avg)%
27.16
24.27
22.32
20.46
17.82
16.73
17.18
17.50
16.61
17.75
15.72
17.18
17.78
20
20.87
FCF margin%
15.06
16.46
14.03
16.51
17.12
15.47
17.42
16.36
15.17
12.86
22.51
15.47
15.91
15
1.543
FCF / Net incomex
0.641
0.660
0.624
0.619
0.623
0.665
0.723
0.705
0.782
0.804
1.591
0.723
0.663
88
20.34
ROIC%
7.60
8.23
10.69
12.16
10.30
12.62
14.98
13.25
15.67
13.15
12.23
13.25
12.39
59
28.36
Return on equity%
8.26
6.52
7.95
10.92
9.87
11.52
12.06
13.84
14.79
17.36
18.85
13.84
11.22
93
9.33
Return on assets%
20.92
21.54
23.34
25.07
23.08
24.13
22.98
25.71
26.31
23.64
15.72
24.13
23.49
71
3.68
EPS¥
5.29
5.28
5.16
5.65
5.44
5.91
5.90
5.17
5.69
6.09
3.91
2.27%
0.95%
—
14.47
EPS growth%
21.80
21.48
24.27
21.34
19.76
21.52
22.84
20.45
23.12
23.21
4.28
22.84
21.66
91
2.57
Bookvalue per sh¥
1.81
1.66
1.76
1.50
1.33
1.33
1.40
1.46
1.47
1.49
2.32
2.40%
(1.64%)
—
1.84
FCF per share¥
4.16
3.90
3.86
3.60
3.30
3.31
3.58
3.37
3.76
4.12
4.59
4.57%
0.07%
—
1.65
Dividend per sh¥
3.89
3.93
4.19
4.84
5.74
6.38
6.16
5.95
5.85
5.87
1.27
0.44%
4.00%
—
4.27
Div yield (avg)%
4.69
4.98
4.10
3.40
0.70
2.36
5.00
6.23
4.28
6.54
24.76
5.00
4.48
28
25.74
Payout ratio%
31.05
33.60
31.18
29.74
31.76
31.17
30.99
28.62
29.83
31.48
23.70
30.99
31.11
12
0.521
Shares (diluted)B
0.939
0.957
0.980
1.032
1.128
1.078
1.062
1.195
1.339
1.502
0.506
5.90%
6.49%
76
25.72
Buyback yield%
0.40
2.44
0.63
2.83
2.92
3.72
5.87
4.92
7.51
9.13
24.05
5.87
3.32
36
1.466
D/E ratiox
1.849
2.042
2.280
2.675
3.100
3.070
3.080
3.349
3.570
3.492
0.315
3.349
3.075
63
0.763
Enterprise value¥B
0.168
0.194
0.223
0.257
0.292
0.337
0.361
0.345
0.336
0.400
1.410
6.47%
10.54%
35
0.716
LT debt¥B
0.911
0.961
1.084
1.212
1.222
1.278
1.512
1.665
1.637
1.684
2.012
6.63%
7.81%
12
Revenue
¥2.312B
7.42%
1.00×
Cost of revenue
¥1.619B
7.42%
1.00×
Operating expenses
¥382.5M
7.73%
1.03×
Property and equipment
19.03%
Spread over hurdle
(2.97%)