0.606
Revenue¥B
2.443
2.420
2.500
2.556
2.560
2.557
2.550
2.536
2.562
2.646
0.619
0.66%
1.05%
53
5.10
Revenue growth%
22.48
24.58
22.82
22.91
24.87
23.80
24.86
24.29
25.85
25.38
14.78
24.86
24.44
87
10.27
Gross margin%
29.84
27.91
25.91
25.69
25.47
25.81
23.49
25.93
23.00
23.19
27.66
23.49
25.75
50
26.49
Operating margin%
12.71
15.03
16.84
16.84
17.62
18.32
15.43
18.24
17.69
19.35
4.21
18.24
17.23
63
20.53
Net margin%
10.34
10.56
9.61
9.59
8.19
7.19
7.20
9.81
6.93
5.76
10.04
7.19
8.89
78
19.73
P/E ratio (avg)x
26.12
27.14
26.00
25.91
28.33
30.45
31.94
34.77
37.15
32.78
23.31
32.78
29.39
74
13.78
EV/EBITx
21.22
20.52
19.57
20.27
20.44
20.97
20.30
20.49
20.88
24.30
34.53
20.88
20.50
90
28.55
FCF yield (avg)%
18.44
21.11
21.76
20.23
17.28
17.98
17.71
19.66
17.91
16.21
2.50
17.91
18.21
88
16.57
FCF margin%
16.62
18.18
20.91
20.71
23.37
22.30
24.89
26.87
27.75
26.02
3.62
26.02
22.84
21
0.188
FCF / Net incomex
1.028
0.971
0.927
0.873
0.926
0.813
0.846
0.791
0.837
0.912
0.919
0.837
0.892
22
26.70
ROIC%
12.35
15.23
17.97
15.06
12.95
11.21
12.69
12.59
14.24
13.52
4.91
12.69
13.24
94
23.01
Return on equity%
14.35
14.59
12.72
15.53
14.51
16.93
14.09
13.68
13.50
14.16
18.71
14.09
14.26
45
22.25
Return on assets%
19.80
17.57
18.39
20.88
22.27
21.95
23.64
25.10
26.16
23.26
21.75
23.64
22.11
68
6.86
EPS¥
8.94
9.13
8.25
7.36
6.25
5.59
5.34
5.06
4.68
4.71
7.11
(5.50%)
(6.68%)
—
21.37
EPS growth%
29.15
29.70
29.39
29.76
30.91
33.03
30.87
29.43
31.47
29.96
9.09
30.87
29.86
66
12.45
Bookvalue per sh¥
17.02
15.86
16.61
17.49
18.94
17.65
18.22
19.10
20.59
22.48
14.89
3.48%
2.75%
—
5.30
FCF per share¥
8.94
7.91
8.50
8.52
8.83
9.16
8.91
8.56
7.34
7.24
10.55
(3.89%)
(2.92%)
—
13.93
Dividend per sh¥
3.09
3.40
3.03
2.81
2.76
2.52
2.68
2.41
2.27
2.08
8.88
(5.53%)
(3.62%)
—
15.91
Div yield (avg)%
9.13
9.91
10.04
11.57
9.44
8.76
11.67
13.73
13.29
15.55
25.52
13.29
10.80
47
2.91
Payout ratio%
7.25
5.98
4.79
5.99
8.25
10.49
12.38
12.09
10.41
12.67
9.39
12.09
9.33
24
162.5
Shares (diluted)M
136.8
130.8
139.9
124.0
110.4
114.1
111.1
99.45
103.2
90.21
163.7
(3.95%)
(4.25%)
37
13.62
Buyback yield%
29.76
32.50
30.45
31.24
30.68
28.14
26.06
24.14
22.62
19.64
5.68
24.14
28.95
5
1.215
D/E ratiox
1.230
1.199
1.118
1.029
0.951
0.952
0.847
0.755
0.773
0.711
1.173
0.773
0.951
88
0.306
Enterprise value¥B
3.206
2.968
2.747
2.799
2.802
2.764
3.030
3.487
3.532
3.918
1.139
6.93%
1.50%
63
0.273
LT debt¥B
0.676
0.707
0.650
0.674
0.622
0.594
0.622
0.679
0.697
0.645
1.512
0.74%
(1.00%)
71
Revenue
¥2.646B
1.05%
1.00×
Cost of revenue
¥1.787B
0.87%
0.98×
Operating expenses
¥623.9M
1.79%
1.08×
Property and equipment
19.67%
Goodwill & intangibles
19.58%
Spread over hurdle
(2.63%)