0.630
Revenue¥B
2.164
2.255
2.427
2.602
2.755
2.939
3.086
3.299
3.472
3.710
0.704
6.13%
6.32%
88
15.56
Revenue growth%
25.00
22.27
22.80
19.95
19.48
21.78
24.69
26.30
27.80
28.21
6.25
26.30
23.75
31
10.72
Gross margin%
26.87
27.84
26.15
23.24
20.89
22.04
20.66
23.13
23.88
20.98
16.60
22.04
23.19
60
3.61
Operating margin%
23.12
20.27
22.60
20.50
20.02
21.09
19.75
19.69
22.42
24.67
14.71
21.09
20.79
26
28.93
Net margin%
15.14
16.87
15.91
17.33
14.66
16.15
15.76
13.62
11.31
14.05
2.89
14.05
15.45
10
34.82
P/E ratio (avg)x
49.78
54.52
56.18
63.21
64.12
64.24
71.88
79.18
81.10
95.50
9.623
79.18
64.18
90
12.16
EV/EBITx
44.56
47.42
53.11
54.05
56.28
65.21
65.83
71.96
74.60
68.74
25.26
68.74
60.74
52
24.49
FCF yield (avg)%
12.38
12.78
12.91
14.57
11.69
12.81
12.33
11.42
11.47
13.76
25.16
12.33
12.58
86
18.86
FCF margin%
27.46
30.32
33.05
32.79
29.99
32.25
29.58
32.09
33.96
32.11
22.11
32.11
32.10
32
0.925
FCF / Net incomex
1.620
1.793
1.878
2.056
2.159
2.277
2.441
2.265
2.599
2.653
1.677
2.441
2.212
49
8.35
ROIC%
0.40
0.40
0.40
0.84
2.94
2.83
1.79
2.80
3.00
4.35
19.11
2.83
2.29
32
29.86
Return on equity%
17.59
18.38
20.75
18.51
16.47
14.24
16.01
17.29
15.25
18.07
15.53
16.01
17.44
33
3.21
Return on assets%
17.04
14.09
16.96
14.63
12.73
11.62
14.48
16.91
13.99
11.31
25.48
13.99
14.29
15
4.21
EPS¥
4.17
3.66
3.55
3.65
3.18
2.95
2.79
2.47
2.30
2.39
4.70
(5.57%)
(6.17%)
—
8.21
EPS growth%
5.51
5.09
5.34
6.10
7.09
7.52
8.69
6.01
8.55
7.48
8.23
7.52
6.60
84
8.59
Bookvalue per sh¥
6.16
6.61
6.56
6.66
6.06
5.89
5.60
6.18
6.52
7.08
5.33
3.16%
0.41%
—
4.94
FCF per share¥
13.32
14.24
13.97
15.97
16.12
15.48
18.04
17.61
17.42
17.19
6.73
1.30%
2.63%
—
4.64
Dividend per sh¥
8.85
9.45
9.00
9.03
8.56
9.17
9.85
9.25
10.11
9.12
2.34
1.26%
(0.50%)
—
2.74
Div yield (avg)%
17.03
14.36
13.47
13.90
16.17
18.19
17.37
14.79
15.72
17.32
22.33
17.32
15.95
60
19.56
Payout ratio%
4.21
5.64
4.59
7.23
5.79
6.37
3.73
1.77
0.40
2.76
26.50
2.76
4.40
25
112.2
Shares (diluted)M
115.6
118.0
120.7
128.0
148.7
171.2
197.3
224.7
249.1
256.4
112.0
11.51%
8.09%
16
16.87
Buyback yield%
8.09
6.31
3.69
3.95
6.64
4.89
7.05
6.48
5.28
7.09
11.01
6.48
6.39
60
1.044
D/E ratiox
0.854
0.839
0.975
1.090
1.204
1.198
1.418
1.492
1.474
1.686
1.443
1.474
1.201
55
2.977
Enterprise value¥B
2.269
2.347
2.556
2.670
2.611
2.556
2.394
2.462
2.317
2.380
2.285
(1.83%)
1.51%
6
2.712
LT debt¥B
5.779
6.340
7.001
7.247
8.381
10.13
10.78
11.46
11.92
13.37
2.561
9.78%
9.52%
91
Revenue
¥3.710B
6.32%
1.00×
Cost of revenue
¥2.292B
6.26%
0.99×
Operating expenses
¥762.4M
6.65%
1.03×
Property and equipment
18.58%
Return on capital
100.54%
Spread over hurdle
91.84%