0.739
Revenue¥B
0.763
0.787
0.833
0.860
0.905
0.922
0.942
1.000
1.047
1.110
0.818
4.15%
4.35%
71
12.08
Revenue growth%
12.12
11.41
13.69
15.33
15.36
13.77
12.73
14.70
12.71
10.29
11.43
12.73
13.21
9
11.50
Gross margin%
12.39
9.90
11.17
13.45
10.46
8.17
6.95
5.59
8.42
8.33
24.69
8.17
9.16
10
25.25
Operating margin%
26.24
26.36
25.72
24.63
25.72
27.46
28.23
30.74
28.69
28.78
23.47
28.69
26.91
28
24.94
Net margin%
15.92
13.06
14.58
16.44
18.50
18.80
15.86
14.98
14.32
13.96
15.85
14.98
15.42
84
24.93
P/E ratio (avg)x
26.79
28.57
26.64
23.32
20.57
22.25
18.93
18.17
16.63
17.71
30.29
18.17
21.41
36
9.756
EV/EBITx
18.75
18.09
19.18
21.66
21.54
21.71
21.13
21.01
20.96
23.15
32.34
21.13
21.07
52
20.74
FCF yield (avg)%
0.40
0.40
2.36
4.81
2.42
1.93
2.57
3.97
1.09
0.40
2.50
1.93
2.14
19
25.38
FCF margin%
19.20
18.77
19.43
19.03
17.41
15.99
15.72
18.55
19.56
22.17
22.27
18.55
18.90
54
1.328
FCF / Net incomex
1.278
1.391
1.581
1.863
2.223
2.250
2.636
2.917
2.903
3.374
1.651
2.903
2.236
88
11.97
ROIC%
21.90
20.46
17.99
17.22
14.79
15.51
17.35
16.54
17.39
15.18
28.45
16.54
17.28
67
7.68
Return on equity%
17.01
15.28
12.80
9.88
11.20
13.77
13.74
16.68
15.51
13.75
18.30
13.77
13.76
89
7.87
Return on assets%
24.26
23.62
24.73
25.30
23.90
22.71
23.26
24.88
23.95
26.26
22.00
23.95
24.10
85
0.44
EPS¥
1.52
1.58
1.62
1.67
1.66
1.81
1.88
1.86
1.85
1.93
0.45
3.17%
2.45%
—
15.57
EPS growth%
17.23
16.70
13.75
10.86
13.45
12.06
12.72
10.33
10.04
7.52
11.05
10.33
12.39
60
1.26
Bookvalue per sh¥
0.51
0.50
0.55
0.50
0.52
0.48
0.49
0.52
0.50
0.48
1.22
(1.79%)
(1.43%)
—
2.02
FCF per share¥
3.21
3.32
3.64
4.16
4.58
4.71
4.82
5.80
6.55
7.58
2.23
10.59%
9.01%
—
1.91
Dividend per sh¥
1.41
1.44
1.47
1.60
1.67
1.98
2.37
2.80
3.00
2.88
0.88
11.57%
8.92%
—
19.42
Div yield (avg)%
19.16
18.81
16.24
13.86
11.64
14.09
13.30
15.27
16.06
17.01
2.59
15.27
15.66
49
15.24
Payout ratio%
14.22
14.51
13.72
15.55
17.89
19.20
21.17
18.88
18.82
17.40
7.31
18.88
17.64
45
0.396
Shares (diluted)B
0.587
0.647
0.693
0.716
0.714
0.811
0.924
0.976
0.984
1.044
0.414
7.89%
7.19%
64
23.64
Buyback yield%
21.14
23.81
20.94
22.18
19.24
17.24
16.95
15.68
16.18
16.01
6.23
16.18
18.24
27
1.627
D/E ratiox
1.059
0.959
1.004
1.065
1.106
1.180
1.138
1.160
1.154
1.172
1.179
1.160
1.122
74
0.672
Enterprise value¥B
0.812
0.887
1.024
1.027
1.007
0.946
0.963
1.027
1.110
1.105
0.282
1.87%
2.87%
31
1,097
LT debt¥M
92.20
97.83
101.9
102.8
116.8
128.6
144.6
153.4
165.7
167.7
880.0
7.51%
7.73%
5
Revenue
¥1.110B
4.35%
1.00×
Cost of revenue
¥735.2M
4.37%
1.00×
Operating expenses
¥159.4M
4.58%
1.02×
Property and equipment
16.84%
Cash and investments
14.87%
Spread over hurdle
(2.46%)