0.683
Revenue¥B
1.407
1.460
1.519
1.521
1.566
1.618
1.631
1.661
1.691
1.749
0.734
2.24%
2.35%
87
8.37
Revenue growth%
5.93
6.47
6.80
4.46
3.17
4.07
1.19
3.41
3.14
0.47
5.95
3.14
3.74
13
8.68
Gross margin%
12.97
12.99
11.20
10.18
12.80
13.24
14.34
13.18
15.04
14.61
19.27
14.34
13.09
79
20.41
Operating margin%
19.04
16.61
17.96
15.98
14.46
12.47
13.21
13.07
12.92
11.30
16.38
12.92
13.83
70
7.37
Net margin%
9.17
8.34
10.14
9.88
11.81
10.13
9.54
7.78
7.49
4.97
27.97
7.78
9.35
11
31.85
P/E ratio (avg)x
28.78
32.54
32.49
34.77
36.04
36.08
35.76
35.83
42.05
41.93
21.13
36.08
35.79
59
20.74
EV/EBITx
18.25
16.23
17.52
17.36
15.49
15.09
14.89
13.41
12.21
12.39
9.598
13.41
15.29
71
14.60
FCF yield (avg)%
28.46
30.46
30.37
32.36
32.09
32.28
29.89
31.72
32.23
30.25
5.17
31.72
31.09
75
15.28
FCF margin%
21.00
19.87
17.61
17.01
19.96
17.62
18.62
17.91
16.72
16.79
2.29
17.62
17.77
87
0.618
FCF / Net incomex
0.826
0.870
0.895
0.883
0.789
0.804
0.889
0.986
1.056
1.111
1.601
0.986
0.886
65
22.32
ROIC%
9.90
11.95
9.75
8.45
10.51
13.31
11.17
10.10
7.70
4.72
9.55
10.10
10.00
71
13.80
Return on equity%
27.45
30.41
27.97
28.00
29.59
26.92
29.56
30.17
33.08
31.65
17.30
30.17
29.57
73
18.50
Return on assets%
28.15
25.21
26.42
27.70
28.06
29.00
29.68
30.98
32.71
35.28
10.22
30.98
28.57
88
0.38
EPS¥
0.50
0.57
0.55
0.61
0.59
0.63
0.62
0.60
0.66
0.67
0.39
2.54%
2.60%
—
28.45
EPS growth%
19.48
21.07
21.86
19.58
18.18
16.12
17.91
16.79
16.95
14.37
2.12
16.79
18.04
34
0.21
Bookvalue per sh¥
0.17
0.20
0.23
0.25
0.28
0.33
0.33
0.38
0.40
0.45
0.76
9.91%
10.85%
—
0.41
FCF per share¥
0.51
0.48
0.49
0.51
0.57
0.51
0.51
0.52
0.49
0.46
0.42
(4.18%)
(1.21%)
—
0.21
Dividend per sh¥
0.70
0.76
0.85
0.89
0.92
1.00
1.17
1.19
1.40
1.54
0.22
10.76%
9.04%
—
6.09
Div yield (avg)%
18.01
16.40
13.52
14.04
13.25
15.27
15.66
13.24
14.96
14.24
21.10
14.96
14.60
65
18.50
Payout ratio%
6.97
7.05
8.57
6.17
3.25
4.65
3.68
5.67
5.66
6.56
15.33
5.66
5.92
32
1.318
Shares (diluted)B
1.822
2.169
2.376
2.584
2.771
3.058
3.565
4.126
4.639
5.559
1.317
14.93%
12.30%
52
29.75
Buyback yield%
30.59
32.20
32.03
34.87
35.79
33.25
34.93
34.11
31.43
31.18
8.83
33.25
32.72
75
1.697
D/E ratiox
1.105
1.190
1.247
1.090
1.016
0.992
0.911
0.871
0.935
0.862
1.693
0.911
1.004
83
0.743
Enterprise value¥B
0.340
0.376
0.455
0.524
0.631
0.651
0.643
0.697
0.717
0.703
1.204
2.20%
9.20%
17
1.033
LT debt¥B
0.247
0.273
0.273
0.250
0.229
0.241
0.271
0.278
0.309
0.341
1.041
8.35%
3.36%
81
Revenue
¥1.749B
2.35%
1.00×
Cost of revenue
¥1.011B
2.48%
1.01×
Operating expenses
¥406.3M
2.26%
0.99×
Property and equipment
19.94%
Spread over hurdle
50.80%