0.619
Revenue¥B
1.247
1.247
1.241
1.287
1.298
1.352
1.369
1.421
1.417
1.429
0.654
1.94%
1.54%
65
6.39
Revenue growth%
11.92
12.52
12.91
13.58
16.17
18.10
18.94
18.96
17.49
19.25
21.68
18.94
16.83
50
4.72
Gross margin%
7.34
10.14
11.59
13.37
14.54
11.61
13.44
12.23
11.46
10.56
8.43
11.61
11.60
61
19.29
Operating margin%
6.96
8.40
9.82
10.75
8.87
11.73
9.49
11.92
14.61
13.81
21.53
11.92
10.28
30
21.64
Net margin%
12.82
10.20
11.85
10.31
9.95
10.59
13.56
15.82
18.13
20.67
7.76
15.82
12.33
93
31.65
P/E ratio (avg)x
9.591
10.09
10.85
9.674
10.45
9.162
8.969
8.995
9.260
10.11
23.35
9.162
9.633
9
11.29
EV/EBITx
24.75
29.64
31.55
31.02
30.47
31.40
32.79
35.04
41.11
41.21
18.16
35.04
31.47
63
17.21
FCF yield (avg)%
9.70
7.37
7.54
7.23
8.10
9.79
10.30
9.34
12.17
11.06
4.85
10.30
9.52
62
25.35
FCF margin%
17.20
15.95
16.98
19.62
18.33
18.90
16.57
13.72
13.91
12.65
24.51
13.91
16.78
38
1.198
FCF / Net incomex
0.562
0.564
0.553
0.546
0.592
0.626
0.691
0.811
0.794
0.835
0.875
0.794
0.609
5
9.46
ROIC%
28.03
26.15
26.67
29.10
27.06
25.06
22.36
20.33
23.05
25.99
27.47
23.05
26.07
6
18.58
Return on equity%
9.93
8.43
10.89
11.71
9.26
11.00
9.68
11.97
9.16
6.52
11.76
9.68
9.80
65
8.67
Return on assets%
20.48
20.89
19.55
21.80
22.46
25.03
25.18
22.63
20.66
23.53
5.92
23.53
22.13
38
1.98
EPS¥
9.23
8.27
7.62
7.74
7.72
6.84
6.80
7.35
7.52
8.06
2.14
0.88%
(0.79%)
—
6.53
EPS growth%
14.56
13.50
14.42
12.45
10.97
8.54
8.60
7.44
7.54
8.27
19.14
8.27
9.78
10
4.40
Bookvalue per sh¥
9.69
10.55
10.16
10.96
11.22
10.29
10.88
11.76
10.80
11.41
9.39
0.34%
2.06%
—
6.02
FCF per share¥
8.59
9.96
11.71
13.29
15.00
15.74
15.32
17.61
19.77
20.92
5.14
6.88%
10.20%
—
2.00
Dividend per sh¥
6.18
5.43
5.83
5.90
5.70
5.34
5.69
6.11
5.62
5.49
1.63
(0.76%)
(0.24%)
—
17.71
Div yield (avg)%
31.93
30.30
29.89
32.45
32.90
35.05
36.66
37.46
36.73
39.03
15.00
36.73
33.98
43
9.53
Payout ratio%
2.39
2.40
1.12
1.82
1.04
0.40
0.40
0.40
0.84
0.40
8.67
0.40
0.94
70
90.56
Shares (diluted)M
104.5
123.3
145.9
156.3
153.6
173.6
179.9
203.9
202.2
225.2
91.53
7.94%
9.48%
25
9.37
Buyback yield%
23.80
23.84
21.10
19.36
21.58
22.65
22.18
23.63
25.51
25.54
10.32
23.63
23.14
48
1.471
D/E ratiox
0.282
0.250
0.239
0.237
0.214
0.211
0.217
0.210
0.186
0.193
1.265
0.210
0.215
63
1.154
Enterprise value¥B
0.360
0.350
0.365
0.363
0.383
0.397
0.396
0.447
0.437
0.443
1.265
2.94%
2.79%
22
0.749
LT debt¥B
0.543
0.644
0.667
0.700
0.735
0.852
0.950
1.022
1.212
1.276
0.160
11.65%
9.79%
34
Revenue
¥1.429B
1.54%
1.00×
Cost of revenue
¥1.000B
1.54%
1.00×
Operating expenses
¥309.2M
1.53%
1.00×
Property and equipment
19.89%
Spread over hurdle
10.18%