1.287
Revenue¥B
1.119
1.163
1.251
1.296
1.394
1.501
1.574
1.659
1.765
1.890
1.391
6.28%
6.13%
49
4.81
Revenue growth%
19.60
17.42
14.67
11.87
13.47
11.03
13.15
11.08
12.89
12.60
28.47
12.60
13.02
6
26.49
Gross margin%
11.53
11.75
13.47
12.90
14.70
12.40
14.82
15.31
14.77
17.31
3.59
14.82
14.08
6
3.62
Operating margin%
26.35
23.95
21.79
21.82
22.34
19.82
19.68
18.62
17.42
17.27
4.43
18.62
20.81
54
14.23
Net margin%
34.10
36.70
39.41
40.22
42.08
44.52
43.77
44.97
45.02
47.30
25.01
44.97
42.93
52
12.99
P/E ratio (avg)x
34.11
36.70
40.77
44.72
49.22
52.81
52.83
49.94
53.80
50.92
36.74
52.81
49.58
38
11.48
EV/EBITx
38.07
39.75
40.85
40.44
39.81
40.11
48.34
51.41
60.61
70.08
8.088
51.41
40.64
32
12.83
FCF yield (avg)%
5.24
2.86
5.51
4.30
3.88
2.78
3.97
5.41
5.77
3.53
29.48
3.97
4.13
38
22.08
FCF margin%
10.26
8.05
7.71
9.77
10.42
11.55
8.88
8.75
10.20
13.13
18.31
10.20
9.99
13
0.901
FCF / Net incomex
1.083
1.178
1.090
0.963
0.957
0.921
0.947
1.046
1.006
1.095
0.948
1.006
1.026
31
20.56
ROIC%
19.61
18.52
20.99
19.86
21.16
20.55
22.55
21.04
19.10
17.04
11.92
20.55
20.20
74
16.99
Return on equity%
24.82
27.49
25.19
26.28
25.38
23.82
25.81
27.99
25.67
26.90
8.56
25.81
25.74
11
25.30
Return on assets%
18.16
18.33
20.69
23.50
23.16
25.58
23.99
21.79
22.92
20.07
16.91
22.92
22.35
90
0.54
EPS¥
0.21
0.22
0.24
0.24
0.26
0.27
0.28
0.32
0.37
0.41
0.55
8.92%
6.98%
—
7.94
EPS growth%
19.39
17.45
19.41
20.54
22.62
24.22
22.37
20.58
19.07
17.58
19.51
20.58
19.98
70
0.83
Bookvalue per sh¥
0.70
0.62
0.61
0.67
0.75
0.74
0.66
0.71
0.74
0.76
0.87
0.27%
0.85%
—
0.39
FCF per share¥
0.47
0.43
0.47
0.44
0.39
0.37
0.38
0.36
0.32
0.29
0.31
(5.79%)
(4.74%)
—
0.58
Dividend per sh¥
0.21
0.24
0.29
0.31
0.34
0.33
0.34
0.40
0.46
0.54
0.65
9.81%
9.96%
—
20.23
Div yield (avg)%
10.35
12.11
12.33
13.99
14.39
12.32
14.19
12.46
15.11
17.46
18.11
14.19
13.23
14
20.88
Payout ratio%
0.40
3.34
3.47
1.20
3.59
5.94
3.23
4.57
3.61
0.87
6.81
3.61
3.40
13
2.748
Shares (diluted)B
3.256
3.205
3.576
3.607
3.470
4.003
4.305
4.285
4.967
5.230
2.736
8.55%
6.15%
61
26.75
Buyback yield%
11.86
13.22
13.71
13.34
10.82
8.82
9.99
10.29
11.31
11.67
14.43
10.29
11.49
86
0.234
D/E ratiox
0.925
0.915
1.001
1.012
1.106
1.040
1.215
1.182
1.306
1.290
0.309
1.215
1.073
54
1.173
Enterprise value¥B
1.872
1.645
1.561
1.394
1.260
1.190
1.196
1.105
1.171
1.076
1.444
(3.11%)
(5.55%)
30
0.575
LT debt¥B
0.351
0.325
0.321
0.347
0.375
0.391
0.369
0.353
0.370
0.322
1.896
(2.97%)
(0.90%)
28
Revenue
¥1.890B
6.13%
1.00×
Cost of revenue
¥1.281B
6.22%
1.01×
Operating expenses
¥256.9M
6.49%
1.03×
Property and equipment
17.03%
Spread over hurdle
(2.47%)