5.463
Revenue¥B
2.745
2.890
2.992
3.125
3.229
3.450
3.614
3.743
3.843
4.007
6.031
4.41%
4.28%
56
22.00
Revenue growth%
22.34
19.78
22.42
19.64
20.82
21.49
19.74
18.77
19.90
21.02
26.75
19.90
20.36
23
29.11
Gross margin%
21.18
23.65
20.89
22.64
23.84
22.09
19.58
21.86
18.88
20.68
3.36
20.68
21.52
72
10.41
Operating margin%
3.80
5.72
7.76
7.41
9.00
6.44
8.76
10.70
8.61
6.76
21.80
8.61
7.59
46
12.31
Net margin%
26.57
26.17
29.15
29.50
30.57
29.83
28.45
30.22
28.86
31.16
10.94
29.83
29.32
82
13.65
P/E ratio (avg)x
36.86
41.41
48.60
50.05
54.04
54.59
55.50
63.61
72.92
86.21
36.34
63.61
54.31
25
28.17
EV/EBITx
41.46
46.75
55.26
62.93
63.79
70.26
78.53
85.94
93.81
104.1
29.83
85.94
67.02
81
26.53
FCF yield (avg)%
20.67
22.99
22.74
20.01
21.03
21.15
19.35
19.15
21.27
23.87
7.75
21.15
21.09
41
9.28
FCF margin%
16.02
15.16
14.41
13.53
12.44
9.85
10.72
13.09
10.19
8.62
12.93
10.19
12.77
9
1.656
FCF / Net incomex
0.868
0.935
0.938
1.017
1.082
0.991
0.968
0.983
1.063
1.184
1.104
0.991
0.987
67
11.62
ROIC%
3.43
1.79
4.22
5.44
3.52
5.15
3.58
5.35
5.79
4.27
27.38
5.15
4.25
82
25.84
Return on equity%
22.45
25.27
25.91
26.70
25.61
27.30
29.45
29.68
28.75
26.04
25.08
28.75
26.37
17
19.30
Return on assets%
8.48
5.83
6.81
7.64
4.69
2.11
1.45
2.23
2.77
0.40
22.26
2.11
3.73
82
1.60
EPS¥
0.51
0.52
0.51
0.49
0.50
0.51
0.52
0.53
0.59
0.67
1.75
5.93%
2.96%
—
11.22
EPS growth%
13.27
15.44
17.25
20.22
20.65
19.85
19.36
19.37
16.86
14.44
19.92
19.36
18.30
92
0.61
Bookvalue per sh¥
1.41
1.38
1.29
1.11
0.98
1.06
0.93
0.94
0.87
0.78
0.75
(4.61%)
(6.04%)
—
0.86
FCF per share¥
2.47
2.60
2.79
3.19
3.60
3.73
3.96
4.59
4.69
4.77
2.34
5.82%
8.33%
—
1.49
Dividend per sh¥
2.02
2.28
2.43
2.44
2.95
3.49
4.01
4.16
4.28
4.38
2.18
8.21%
9.55%
—
27.81
Div yield (avg)%
21.57
20.86
19.42
21.19
23.31
21.88
23.16
22.33
23.99
23.47
26.71
23.16
22.10
70
7.70
Payout ratio%
29.69
27.50
30.39
30.75
29.91
27.34
24.35
21.90
23.28
25.34
17.37
24.35
27.42
50
0.702
Shares (diluted)B
0.929
1.072
1.171
1.179
1.416
1.497
1.726
1.816
1.778
1.994
0.688
7.08%
9.13%
21
9.50
Buyback yield%
12.82
14.26
16.80
18.57
18.82
17.06
18.80
15.84
18.54
15.82
7.00
17.06
16.93
85
1.409
D/E ratiox
0.342
0.350
0.300
0.259
0.224
0.231
0.242
0.262
0.228
0.218
1.570
0.231
0.251
56
5.035
Enterprise value¥B
1.415
1.657
1.951
1.894
2.149
2.207
2.586
3.014
3.187
3.188
1.530
8.21%
10.45%
39
3.763
LT debt¥B
3.384
3.353
3.814
3.840
4.217
4.465
5.204
6.096
6.438
7.282
4.016
11.55%
8.08%
8
Revenue
¥4.007B
4.28%
1.00×
Cost of revenue
¥1.948B
4.19%
0.99×
Operating expenses
¥858.6M
4.26%
1.00×
Property and equipment
15.28%
Spread over hurdle
(3.06%)