0.448
Revenue¥B
2.436
2.512
2.637
2.786
2.935
3.017
3.178
3.346
3.570
3.682
0.488
4.64%
4.83%
53
19.83
Revenue growth%
16.51
15.73
15.92
14.76
13.62
14.26
14.38
12.57
11.53
9.52
10.87
12.57
14.32
89
16.56
Gross margin%
25.16
22.46
25.41
22.77
25.29
23.16
20.94
19.41
16.63
18.18
15.24
19.41
22.61
68
3.65
Operating margin%
18.96
18.27
20.36
19.23
17.19
19.09
17.71
17.68
16.92
18.83
23.50
17.71
18.55
71
12.37
Net margin%
22.46
23.15
24.41
21.82
20.30
23.05
24.42
22.76
22.10
23.13
29.24
23.05
22.91
83
18.49
P/E ratio (avg)x
20.13
21.51
20.77
19.68
19.79
21.15
20.17
18.85
17.39
18.82
24.82
18.85
19.96
80
26.00
EV/EBITx
40.72
47.20
48.59
49.61
49.57
55.70
63.50
72.46
82.51
98.26
20.35
72.46
52.65
30
6.76
FCF yield (avg)%
14.22
13.59
14.15
13.54
14.01
16.22
15.80
13.74
14.61
11.67
8.21
14.61
14.08
14
24.36
FCF margin%
30.14
29.21
29.96
32.50
34.27
32.96
32.75
34.52
35.72
33.57
3.84
33.57
32.86
61
1.404
FCF / Net incomex
0.566
0.540
0.565
0.589
0.540
0.503
0.515
0.460
0.435
0.466
0.600
0.466
0.527
5
29.81
ROIC%
1.81
1.61
0.40
0.40
0.40
1.05
3.79
6.35
6.79
5.14
22.06
5.14
1.71
16
7.04
Return on equity%
4.06
6.35
7.78
6.49
9.02
9.00
9.16
7.80
10.47
9.64
16.91
9.16
8.40
19
19.98
Return on assets%
2.26
4.69
3.74
5.46
7.95
10.02
10.16
7.97
6.96
4.63
3.36
7.97
6.21
64
1.11
EPS¥
0.56
0.52
0.48
0.48
0.46
0.45
0.47
0.51
0.57
0.60
1.14
5.42%
0.01%
—
4.73
EPS growth%
12.44
13.85
13.90
12.98
13.84
14.60
12.27
15.21
13.54
16.05
22.09
14.60
13.85
74
1.15
Bookvalue per sh¥
0.36
0.36
0.37
0.39
0.37
0.34
0.31
0.32
0.36
0.39
1.00
0.72%
2.00%
—
0.38
FCF per share¥
1.56
1.74
1.88
1.86
2.14
2.44
2.36
2.41
2.36
2.57
0.32
3.72%
6.13%
—
0.22
Dividend per sh¥
0.34
0.39
0.39
0.38
0.44
0.44
0.49
0.47
0.54
0.61
0.18
6.58%
5.79%
—
16.81
Div yield (avg)%
16.15
14.80
12.84
12.28
10.97
13.85
12.52
10.77
11.94
10.85
15.18
11.94
12.40
87
11.78
Payout ratio%
35.46
34.33
35.27
32.77
32.32
34.91
37.70
40.64
38.35
37.07
8.57
37.70
35.37
23
1.184
Shares (diluted)B
1.658
1.787
2.019
2.009
2.078
2.203
2.174
2.505
2.604
2.892
1.207
6.84%
6.98%
53
12.78
Buyback yield%
12.70
14.13
15.19
13.03
10.33
13.19
15.75
16.99
18.47
17.07
19.81
16.99
14.66
13
0.689
D/E ratiox
0.745
0.737
0.811
0.880
0.849
0.841
0.915
1.035
1.108
1.248
0.136
1.035
0.864
62
1.982
Enterprise value¥B
3.647
3.634
3.979
4.244
4.080
4.350
5.004
5.783
5.528
6.062
2.136
8.24%
5.27%
30
1,204
LT debt¥M
213.2
228.5
224.0
220.5
197.4
202.6
203.6
194.9
188.6
167.3
479.3
(3.26%)
(2.93%)
7
Revenue
¥3.682B
4.83%
1.00×
Cost of revenue
¥2.541B
4.86%
1.00×
Operating expenses
¥432.4M
4.34%
0.95×
Property and equipment
15.77%