0.283
Revenue¥B
1.131
1.202
1.255
1.344
1.428
1.490
1.570
1.634
1.759
1.870
0.309
5.54%
5.74%
92
9.81
Revenue growth%
19.88
21.65
23.25
24.33
25.84
24.36
24.33
23.15
21.71
23.02
26.76
23.15
23.20
24
23.14
Gross margin%
17.97
16.79
16.17
13.87
13.38
13.91
16.09
17.86
19.00
16.76
19.18
16.76
16.47
38
24.51
Operating margin%
24.29
24.46
24.17
23.60
26.20
28.71
27.82
25.29
23.13
26.10
3.10
26.10
24.87
88
14.97
Net margin%
26.63
24.33
21.95
22.24
20.80
22.58
24.92
27.87
30.31
30.36
5.94
27.87
24.62
70
13.34
P/E ratio (avg)x
18.81
17.81
18.34
17.58
18.61
16.20
14.09
13.50
13.32
11.71
18.55
13.50
16.89
76
17.66
EV/EBITx
19.65
17.73
15.73
14.19
14.94
14.97
13.37
12.58
13.48
14.06
37.42
13.48
14.56
18
2.15
FCF yield (avg)%
21.87
23.42
25.26
23.81
21.19
22.59
22.93
21.46
19.31
18.26
27.74
21.46
22.23
16
7.41
FCF margin%
8.56
10.87
12.62
10.70
10.77
11.41
12.40
13.21
13.03
12.59
18.10
12.59
11.90
61
0.765
FCF / Net incomex
0.785
0.745
0.703
0.713
0.751
0.707
0.683
0.744
0.794
0.892
0.600
0.744
0.745
95
26.13
ROIC%
15.24
16.05
16.95
18.14
16.61
14.66
17.31
16.25
14.49
12.56
12.77
14.66
16.15
7
21.12
Return on equity%
20.90
19.12
21.05
22.19
20.62
23.35
25.75
24.88
26.91
26.85
26.37
25.75
22.77
74
17.36
Return on assets%
25.60
26.92
24.71
23.11
22.45
21.44
19.86
16.88
14.67
15.73
23.72
16.88
21.95
90
0.49
EPS¥
0.40
0.44
0.48
0.54
0.57
0.65
0.64
0.73
0.69
0.69
0.54
4.02%
7.00%
—
24.65
EPS growth%
9.84
7.88
9.91
12.56
11.57
14.45
13.42
12.24
15.21
14.54
3.26
14.45
12.40
94
0.39
Bookvalue per sh¥
0.50
0.51
0.52
0.60
0.66
0.69
0.70
0.74
0.78
0.92
0.91
6.97%
5.81%
—
0.62
FCF per share¥
1.05
0.97
0.96
0.95
0.87
0.87
0.85
0.76
0.72
0.79
0.25
(1.98%)
(2.14%)
—
0.43
Dividend per sh¥
0.60
0.66
0.68
0.71
0.81
0.96
1.07
1.27
1.49
1.74
1.08
16.39%
11.05%
—
26.62
Div yield (avg)%
28.24
27.85
28.49
30.58
29.24
31.01
33.67
32.03
31.97
32.44
16.31
32.03
30.79
45
16.89
Payout ratio%
18.32
15.84
16.95
15.62
17.96
20.27
23.15
22.07
20.89
21.32
4.30
21.32
19.30
45
0.711
Shares (diluted)B
1.072
1.172
1.294
1.516
1.576
1.697
1.859
1.948
1.876
2.158
0.697
6.48%
8.40%
31
17.96
Buyback yield%
8.85
9.06
11.64
11.53
11.66
12.46
14.28
15.06
16.32
14.25
5.82
14.28
12.06
62
1.424
D/E ratiox
2.549
3.029
3.093
3.464
3.862
4.379
4.546
5.488
5.648
6.392
0.543
5.488
4.120
36
0.161
Enterprise value¥B
0.428
0.454
0.471
0.495
0.555
0.641
0.640
0.728
0.795
0.849
1.090
8.86%
7.80%
88
0.665
LT debt¥B
2.243
2.194
2.626
2.957
3.148
3.645
3.830
4.490
4.737
4.801
1.423
8.81%
8.58%
80
Revenue
¥1.870B
5.74%
1.00×
Cost of revenue
¥1.076B
5.73%
1.00×
Operating expenses
¥428.7M
5.35%
0.96×
Property and equipment
17.46%
Goodwill & intangibles
15.85%
Spread over hurdle
50.11%