0.986
Revenue¥B
0.492
0.527
0.562
0.593
0.628
0.648
0.678
0.695
0.715
0.749
1.085
3.61%
4.90%
91
13.56
Revenue growth%
6.37
5.67
4.71
5.28
3.36
5.31
5.27
4.16
3.58
4.49
19.92
4.49
4.99
26
12.28
Gross margin%
11.13
13.22
15.04
13.65
14.43
11.93
14.76
17.72
19.52
17.40
21.45
17.40
14.60
93
25.22
Operating margin%
2.34
5.10
6.43
9.24
11.30
11.89
9.02
7.94
7.15
5.12
9.46
7.94
7.54
65
21.96
Net margin%
0.40
0.40
0.40
2.06
0.71
0.91
0.51
3.05
2.85
0.40
28.62
0.91
0.61
31
13.32
P/E ratio (avg)x
30.63
33.92
32.30
31.40
28.20
29.57
29.09
27.22
24.79
25.53
29.21
27.22
29.33
33
36.54
EV/EBITx
10.68
10.33
11.39
12.11
12.07
13.89
15.22
15.29
15.38
16.11
30.19
15.29
13.00
28
22.48
FCF yield (avg)%
25.59
27.73
25.22
27.27
29.83
30.99
31.83
30.13
32.68
30.59
13.55
30.99
29.98
94
25.37
FCF margin%
7.14
8.34
11.16
12.97
14.59
15.36
12.86
10.68
9.36
8.25
4.86
10.68
10.92
38
1.361
FCF / Net incomex
0.887
0.968
0.989
0.957
1.014
1.004
0.913
0.807
0.762
0.733
0.612
0.807
0.935
48
13.80
ROIC%
30.07
30.64
33.05
33.78
35.81
36.04
33.71
32.87
32.14
33.51
27.69
33.51
33.28
36
15.43
Return on equity%
20.38
21.20
22.40
21.77
19.18
21.80
20.05
19.47
19.58
17.21
16.86
19.58
20.22
33
8.62
Return on assets%
5.41
5.34
4.16
7.13
9.99
10.30
11.19
12.40
13.56
16.27
27.48
12.40
10.14
25
0.82
EPS¥
1.14
1.23
1.22
1.18
1.12
1.23
1.35
1.48
1.52
1.39
0.89
4.39%
3.09%
—
20.86
EPS growth%
4.76
7.03
9.84
7.90
6.10
5.90
3.58
3.05
3.71
2.20
18.05
3.58
5.33
17
2.08
Bookvalue per sh¥
1.84
2.06
2.40
2.27
2.27
2.37
2.21
2.46
2.71
3.05
1.49
6.05%
6.59%
—
1.25
FCF per share¥
2.95
2.89
3.18
3.17
3.31
3.69
4.01
3.87
4.36
4.55
1.49
6.58%
3.65%
—
2.85
Dividend per sh¥
2.78
2.84
3.01
3.09
3.39
3.43
3.79
3.67
3.62
3.46
1.94
0.41%
3.51%
—
28.32
Div yield (avg)%
22.18
19.71
21.66
20.73
18.99
21.71
20.06
21.30
19.62
17.08
3.39
20.06
20.40
92
28.56
Payout ratio%
12.40
11.55
13.11
15.44
14.84
17.70
18.44
20.83
22.36
20.30
29.30
20.30
16.57
62
205.1
Shares (diluted)M
186.6
161.8
142.6
147.4
147.4
153.9
159.7
153.9
133.5
124.5
213.3
(3.33%)
(5.01%)
58
26.50
Buyback yield%
4.97
5.40
7.12
7.22
8.93
7.41
4.74
3.68
4.49
7.44
15.81
4.74
6.26
21
1.003
D/E ratiox
2.186
2.333
2.427
2.510
2.619
2.492
2.779
3.160
3.648
4.055
0.571
3.160
2.565
86
851.3
Enterprise value¥M
552.3
470.3
397.9
392.3
379.8
371.9
334.6
310.4
313.7
308.9
598.9
(4.05%)
(6.40%)
71
0.165
LT debt¥B
1.182
1.188
1.201
1.284
1.530
1.553
1.601
1.772
1.824
2.032
0.711
5.84%
6.06%
34
Revenue
¥749.4M
4.90%
1.00×
Cost of revenue
¥524.6M
4.90%
1.00×
Operating expenses
¥96.30M
4.86%
1.00×
Property and equipment
18.32%
Spread over hurdle
(3.33%)