0.147
Revenue¥B
1.029
1.033
1.075
1.091
1.122
1.138
1.172
1.202
1.259
1.312
0.163
3.18%
2.73%
38
7.11
Revenue growth%
23.36
20.36
19.80
17.86
20.58
19.65
17.69
16.75
16.61
13.79
24.61
16.75
18.76
75
22.44
Gross margin%
18.45
16.02
13.28
12.00
11.11
9.97
10.46
8.90
8.59
11.34
15.35
9.97
11.22
36
18.12
Operating margin%
1.60
4.50
7.12
6.73
4.47
3.58
1.11
0.77
2.81
1.79
21.41
1.79
3.19
67
28.81
Net margin%
11.16
8.39
10.79
13.28
14.92
12.18
13.67
14.29
14.25
14.87
5.65
14.25
13.47
67
24.33
P/E ratio (avg)x
25.93
26.16
25.51
27.84
29.98
30.42
32.05
32.56
31.06
35.17
30.02
32.05
30.20
11
26.53
EV/EBITx
16.27
17.03
17.85
19.55
19.87
21.33
23.60
23.17
21.99
23.73
9.816
23.17
20.60
24
7.51
FCF yield (avg)%
20.52
22.26
21.35
18.96
17.03
14.73
15.56
15.06
12.49
11.54
19.26
14.73
16.29
92
3.45
FCF margin%
1.37
0.40
0.40
0.40
1.14
2.13
1.49
0.72
0.40
1.80
23.72
1.49
0.93
23
0.119
FCF / Net incomex
2.392
2.519
2.723
2.978
3.214
3.039
3.046
2.901
2.938
2.862
1.423
2.938
2.920
21
17.02
ROIC%
6.51
5.62
3.03
2.71
4.78
6.69
8.47
10.85
13.06
12.11
4.03
10.85
6.60
32
15.99
Return on equity%
12.43
13.84
15.07
14.66
13.48
13.36
15.65
13.25
13.40
14.03
29.85
13.40
13.66
39
11.00
Return on assets%
29.26
28.98
31.69
33.01
31.06
33.08
31.67
34.19
32.58
35.28
28.19
33.08
32.13
81
1.41
EPS¥
2.96
3.56
4.22
4.74
5.49
5.35
6.38
6.34
7.00
6.83
1.55
4.45%
10.17%
—
6.03
EPS growth%
26.12
23.40
22.50
22.22
22.90
24.68
26.60
25.42
24.34
22.07
18.35
24.68
23.87
48
2.82
Bookvalue per sh¥
1.82
1.85
2.03
2.01
2.16
2.30
2.18
2.37
2.37
2.47
1.93
2.75%
3.62%
—
1.71
FCF per share¥
3.43
3.78
3.98
4.37
5.07
5.87
6.48
7.32
8.16
7.89
1.91
9.26%
10.32%
—
2.11
Dividend per sh¥
1.52
1.40
1.35
1.42
1.45
1.32
1.17
1.11
1.00
1.06
1.94
(6.11%)
(2.98%)
—
25.25
Div yield (avg)%
23.84
25.45
25.94
28.81
28.49
30.61
32.95
31.39
28.50
30.75
24.40
30.75
28.65
92
14.93
Payout ratio%
27.52
28.54
29.96
31.06
29.98
30.46
30.43
31.63
32.05
33.49
7.20
31.63
30.44
77
232.6
Shares (diluted)M
476.3
474.3
547.5
578.0
669.5
647.0
724.6
742.6
890.0
898.1
226.8
6.05%
7.81%
11
17.93
Buyback yield%
24.88
22.23
20.90
19.23
17.80
20.54
20.27
21.90
19.21
18.16
17.46
20.27
20.40
25
0.391
D/E ratiox
0.190
0.194
0.202
0.199
0.222
0.250
0.267
0.264
0.262
0.236
0.965
0.262
0.229
83
274.1
Enterprise value¥M
577.6
585.7
602.3
607.7
667.5
624.5
718.7
739.0
764.4
701.8
808.6
1.01%
1.67%
50
0.868
LT debt¥B
1.345
1.423
1.597
1.449
1.417
1.320
1.383
1.457
1.544
1.730
0.762
4.07%
3.16%
55
Revenue
¥1.312B
2.73%
1.00×
Cost of revenue
¥790.9M
2.30%
0.96×
Operating expenses
¥236.9M
3.68%
1.10×
Property and equipment
21.37%
Spread over hurdle
12.05%