0.072
Revenue¥B
0.963
1.025
1.060
1.100
1.122
1.169
1.240
1.322
1.394
1.478
0.081
5.66%
5.00%
27
16.91
Revenue growth%
13.64
16.20
15.11
15.48
14.25
11.51
14.25
14.60
14.40
16.57
5.54
14.40
14.50
93
7.90
Gross margin%
4.88
2.97
4.15
6.69
3.86
6.14
5.93
7.99
5.23
4.20
12.28
5.93
5.05
94
2.18
Operating margin%
5.52
6.89
8.92
6.66
8.76
9.58
7.79
10.04
11.58
13.03
20.39
10.04
8.84
11
22.99
Net margin%
16.89
16.45
14.15
14.42
16.19
14.56
12.60
11.64
11.12
12.35
26.11
12.35
14.28
6
31.61
P/E ratio (avg)x
10.98
12.38
12.95
12.26
12.41
11.31
11.94
13.38
13.37
15.23
29.62
13.37
12.40
19
14.68
EV/EBITx
11.59
10.15
9.811
9.543
8.973
7.642
7.641
7.197
6.926
5.978
32.75
7.197
8.308
37
2.56
FCF yield (avg)%
30.11
29.63
32.58
29.92
28.88
30.14
32.63
31.69
34.30
32.44
3.10
32.44
30.91
57
11.62
FCF margin%
17.33
16.61
17.83
17.94
16.86
15.77
15.03
14.38
17.04
15.31
16.85
15.31
16.74
85
0.124
FCF / Net incomex
1.189
1.431
1.621
1.926
2.252
2.369
2.341
2.570
2.921
3.184
1.677
2.570
2.297
21
12.31
ROIC%
8.32
10.19
10.06
9.37
9.87
8.58
7.50
8.33
6.20
7.18
20.87
7.50
8.45
49
15.88
Return on equity%
16.66
16.51
17.03
19.12
18.41
16.96
18.67
19.24
22.00
21.07
18.11
19.24
18.54
9
8.21
Return on assets%
29.72
26.98
29.35
31.86
29.87
29.13
28.32
30.68
28.06
27.34
9.13
28.32
29.24
23
2.33
EPS¥
5.88
6.23
6.47
6.52
7.36
7.18
6.90
7.98
8.25
7.90
2.41
1.42%
2.66%
—
11.53
EPS growth%
24.52
21.65
19.86
22.60
25.46
25.97
27.03
28.46
31.37
30.01
17.63
28.46
25.71
18
3.17
Bookvalue per sh¥
1.92
1.73
1.82
1.72
1.54
1.52
1.61
1.78
1.72
1.72
2.33
2.20%
(1.99%)
—
2.51
FCF per share¥
8.25
8.79
8.81
9.51
9.37
9.11
8.23
9.11
9.01
10.14
4.74
1.59%
2.07%
—
4.63
Dividend per sh¥
1.28
1.51
1.76
1.86
2.05
2.11
2.11
2.34
2.52
2.89
3.45
7.10%
8.71%
—
12.07
Div yield (avg)%
23.70
25.13
23.46
23.83
24.92
24.77
22.73
19.78
22.27
23.21
28.90
22.73
23.58
83
4.51
Payout ratio%
26.02
28.18
25.92
25.49
27.13
29.05
27.58
26.72
25.54
28.36
19.80
27.58
26.92
73
96.33
Shares (diluted)M
117.5
118.3
137.1
148.1
141.4
157.1
183.4
188.3
192.1
216.9
97.11
8.94%
5.95%
81
16.47
Buyback yield%
4.22
1.79
1.13
0.40
0.40
0.41
1.01
0.40
0.40
2.95
2.31
0.41
0.71
27
0.657
D/E ratiox
0.372
0.355
0.397
0.446
0.425
0.397
0.404
0.428
0.479
0.452
0.203
0.428
0.415
30
0.803
Enterprise value¥B
1.304
1.381
1.344
1.385
1.609
1.602
1.706
1.988
2.072
2.199
1.093
6.44%
7.11%
44
778.5
LT debt¥M
570.6
668.8
663.0
685.4
661.0
645.8
768.6
836.5
874.9
879.8
639.4
5.89%
5.47%
21
Revenue
¥1.478B
5.00%
1.00×
Cost of revenue
¥921.2M
5.05%
1.00×
Operating expenses
¥164.4M
4.79%
0.98×
Property and equipment
14.41%