0.779
Revenue¥B
1.326
1.378
1.428
1.461
1.542
1.633
1.686
1.751
1.829
1.897
0.850
4.23%
3.92%
46
4.83
Revenue growth%
6.23
6.50
6.12
6.34
6.79
3.99
2.26
0.40
0.74
3.65
4.30
2.26
5.05
48
11.55
Gross margin%
8.84
5.90
6.89
6.76
5.85
6.99
8.14
5.74
6.40
6.87
5.76
6.87
6.81
80
24.78
Operating margin%
20.88
21.97
23.62
22.34
19.35
19.29
21.41
21.16
19.73
19.08
5.42
19.73
21.02
23
25.02
Net margin%
3.50
4.31
2.11
3.31
4.84
5.92
5.40
7.79
6.42
5.45
19.06
5.92
5.12
70
17.54
P/E ratio (avg)x
17.48
18.32
18.08
19.94
22.66
21.65
22.26
21.43
23.89
25.41
29.54
22.26
21.54
30
12.95
EV/EBITx
24.19
23.70
26.23
28.77
26.78
24.95
24.52
24.45
27.02
28.38
26.19
24.95
25.59
22
5.83
FCF yield (avg)%
10.47
8.95
10.21
9.95
11.05
8.37
7.34
6.26
5.06
7.07
21.79
7.07
8.66
40
29.16
FCF margin%
13.94
11.16
12.65
14.16
15.51
14.09
11.79
13.91
11.12
11.76
8.07
11.79
13.28
60
1.060
FCF / Net incomex
0.275
0.252
0.244
0.239
0.203
0.176
0.180
0.175
0.165
0.172
0.486
0.175
0.191
84
18.17
ROIC%
24.95
25.09
28.05
27.56
27.85
25.69
26.46
27.65
29.59
32.00
20.25
27.65
27.61
31
21.09
Return on equity%
25.53
26.50
29.22
31.15
32.55
29.55
31.97
32.75
32.99
35.50
11.86
32.75
31.56
83
16.93
Return on assets%
7.35
6.23
7.68
9.32
8.52
9.54
10.31
8.26
5.64
6.75
9.87
8.26
7.97
39
1.43
EPS¥
0.93
0.98
1.13
1.28
1.31
1.28
1.29
1.48
1.45
1.73
1.59
5.77%
7.55%
—
25.93
EPS growth%
20.06
21.88
22.83
23.63
26.63
26.22
24.55
22.54
21.72
18.73
6.95
22.54
22.69
43
2.03
Bookvalue per sh¥
1.48
1.43
1.37
1.43
1.42
1.51
1.58
1.57
1.40
1.23
0.58
(2.88%)
(2.89%)
—
1.19
FCF per share¥
2.91
3.21
3.35
3.84
3.99
4.17
4.50
4.42
5.17
5.48
0.77
6.55%
6.95%
—
1.51
Dividend per sh¥
0.92
0.98
1.08
1.17
1.16
1.18
1.24
1.35
1.19
1.23
1.21
1.27%
1.59%
—
15.44
Div yield (avg)%
21.79
20.62
21.54
24.05
24.21
22.47
21.54
23.32
21.16
23.12
15.65
22.47
22.13
77
10.89
Payout ratio%
19.71
21.94
21.72
22.24
20.32
19.99
21.02
22.46
24.79
21.86
27.55
21.86
21.79
59
0.630
Shares (diluted)B
0.837
0.886
0.926
0.920
0.878
0.979
1.125
1.110
1.136
1.134
0.622
5.24%
4.29%
61
23.47
Buyback yield%
7.39
6.32
8.96
7.90
8.32
10.20
12.52
13.93
10.96
11.47
6.84
11.47
9.58
95
0.786
D/E ratiox
1.045
1.117
1.243
1.234
1.305
1.175
1.152
1.284
1.281
1.411
0.168
1.281
1.238
86
0.945
Enterprise value¥B
0.608
0.675
0.746
0.856
0.849
0.949
1.075
0.994
1.096
1.168
0.242
6.60%
8.10%
9
0.554
LT debt¥B
1.083
1.111
1.189
1.305
1.367
1.492
1.558
1.641
1.499
1.391
1.423
0.34%
2.27%
46
Revenue
¥1.897B
3.92%
1.00×
Cost of revenue
¥1.099B
4.11%
1.02×
Operating expenses
¥265.9M
3.51%
0.96×
Property and equipment
13.58%
Spread over hurdle
69.18%