0.422
Revenue¥B
0.809
0.819
0.852
0.877
0.908
0.950
0.960
0.980
1.015
1.015
0.433
2.26%
2.70%
15
6.20
Revenue growth%
4.22
4.73
5.62
5.51
5.85
6.29
8.98
11.32
9.93
8.17
28.19
8.98
6.07
55
8.69
Gross margin%
27.03
28.94
26.63
28.41
30.97
32.33
32.81
31.18
31.59
30.47
10.21
31.59
30.72
87
24.08
Operating margin%
16.31
19.17
21.65
21.35
24.19
26.39
23.74
25.54
24.42
24.05
13.13
24.42
23.89
84
18.86
Net margin%
12.11
9.20
8.73
11.54
12.38
11.64
8.83
11.71
13.20
15.13
20.61
11.71
11.67
45
25.17
P/E ratio (avg)x
17.83
17.81
16.56
15.84
15.23
15.41
14.54
13.48
12.45
11.96
33.46
13.48
15.32
78
26.10
EV/EBITx
14.13
14.98
14.86
15.84
16.38
15.93
14.80
14.58
15.26
15.82
34.25
15.26
15.12
44
10.52
FCF yield (avg)%
3.68
0.96
1.47
0.40
0.40
1.14
3.43
5.99
7.80
10.65
13.48
5.99
2.45
11
29.31
FCF margin%
21.32
22.79
25.37
27.04
27.74
25.45
25.76
27.59
30.25
27.95
12.90
27.59
26.40
33
0.396
FCF / Net incomex
2.311
2.535
2.705
2.743
2.925
2.787
3.228
3.078
2.990
2.964
1.018
2.990
2.856
36
9.09
ROIC%
1.68
4.47
6.33
7.51
7.72
8.37
10.65
13.22
14.19
11.44
2.86
11.44
8.05
27
10.45
Return on equity%
27.36
27.55
26.55
24.65
22.51
20.43
18.95
20.67
23.21
23.30
17.93
20.67
23.26
24
2.39
Return on assets%
24.75
24.39
26.45
26.29
27.80
29.47
29.95
31.93
30.55
31.07
24.20
30.55
28.64
6
0.10
EPS¥
0.45
0.53
0.54
0.60
0.63
0.67
0.77
0.88
0.89
0.88
0.12
6.94%
7.07%
—
19.28
EPS growth%
24.64
22.81
19.84
21.73
24.68
26.61
28.48
30.08
28.62
29.88
27.17
28.62
25.64
7
0.60
Bookvalue per sh¥
0.61
0.69
0.63
0.64
0.58
0.65
0.59
0.66
0.67
0.63
0.53
1.51%
0.92%
—
0.10
FCF per share¥
0.58
0.56
0.56
0.59
0.53
0.53
0.51
0.46
0.48
0.46
0.28
(2.80%)
(2.23%)
—
0.31
Dividend per sh¥
0.16
0.15
0.14
0.15
0.14
0.13
0.13
0.13
0.13
0.12
0.29
(3.49%)
(3.41%)
—
22.98
Div yield (avg)%
28.08
30.70
29.43
29.04
30.95
29.17
29.20
28.35
25.39
25.69
18.19
28.35
29.10
6
16.75
Payout ratio%
17.13
16.02
13.15
14.67
12.45
10.21
11.05
12.12
14.14
13.19
19.46
12.12
13.17
75
359.5
Shares (diluted)M
474.0
544.6
537.4
605.8
676.3
670.3
783.8
810.2
808.5
913.8
356.9
6.20%
6.99%
20
11.45
Buyback yield%
17.89
15.16
16.41
17.69
19.95
22.63
23.32
25.75
25.06
22.51
20.21
23.32
21.23
42
0.187
D/E ratiox
0.441
0.501
0.500
0.487
0.575
0.688
0.775
0.897
0.949
1.001
0.112
0.897
0.632
86
93.30
Enterprise value¥M
357.5
357.7
353.2
395.1
368.9
340.0
380.8
411.9
375.3
365.4
473.3
(0.19%)
0.43%
32
0.217
LT debt¥B
1.154
1.215
1.266
1.388
1.518
1.592
1.586
1.824
2.146
2.544
0.442
10.87%
7.97%
6
Revenue
¥1.015B
2.70%
1.00×
Cost of revenue
¥639.5M
2.32%
0.96×
Operating expenses
¥168.6M
3.34%
1.06×
Property and equipment
15.95%
Goodwill & intangibles
15.25%
Return on capital
123.45%
Spread over hurdle
114.93%