1.125
Revenue¥B
1.949
1.967
1.976
1.971
2.042
2.096
2.128
2.208
2.277
2.336
1.234
2.72%
1.95%
43
17.59
Revenue growth%
31.82
31.08
33.87
32.70
35.29
33.43
32.80
30.62
28.52
27.41
16.53
30.62
32.26
10
5.22
Gross margin%
13.98
11.12
12.13
14.46
13.31
16.14
16.18
17.89
17.10
18.33
16.19
17.10
15.30
21
23.74
Operating margin%
26.20
23.50
23.78
25.36
25.37
26.04
29.00
30.08
32.12
31.14
10.07
30.08
26.12
45
4.51
Net margin%
16.77
17.26
17.32
14.98
17.40
14.65
14.36
15.46
17.48
15.07
8.84
15.07
16.11
21
9.182
P/E ratio (avg)x
9.407
8.527
8.240
8.842
8.428
8.473
8.746
8.492
7.920
8.112
22.58
8.473
8.483
24
27.77
EV/EBITx
17.69
19.82
21.56
20.67
20.99
19.86
20.62
21.98
23.25
24.47
23.39
21.98
20.83
49
15.23
FCF yield (avg)%
20.63
19.57
18.96
19.26
17.62
19.93
21.51
20.42
21.95
19.88
18.17
20.42
19.90
37
29.26
FCF margin%
35.06
34.09
36.43
36.92
39.25
39.90
40.04
40.89
39.72
37.44
13.68
39.90
38.34
76
0.863
FCF / Net incomex
1.124
1.190
1.152
1.149
1.100
1.057
1.067
1.206
1.344
1.409
1.619
1.206
1.151
51
29.64
ROIC%
19.11
21.75
23.13
20.91
21.88
24.43
23.30
21.14
21.49
18.74
19.01
21.49
21.62
78
28.68
Return on equity%
20.57
19.86
19.22
16.39
16.51
14.31
12.55
13.57
15.68
18.01
26.45
14.31
16.45
85
6.02
Return on assets%
24.39
24.89
26.94
24.55
26.42
25.79
23.34
23.61
22.80
21.60
15.50
23.34
24.47
61
0.51
EPS¥
0.25
0.25
0.25
0.29
0.28
0.30
0.35
0.40
0.39
0.38
0.55
6.32%
5.70%
—
7.29
EPS growth%
30.43
32.62
34.98
37.50
38.87
37.73
38.67
41.52
41.45
43.56
7.29
41.45
38.20
39
0.59
Bookvalue per sh¥
0.47
0.53
0.63
0.63
0.73
0.75
0.80
0.89
0.88
0.96
0.13
5.67%
7.23%
—
0.20
FCF per share¥
0.36
0.39
0.39
0.45
0.50
0.55
0.53
0.51
0.56
0.53
0.60
1.40%
5.39%
—
0.12
Dividend per sh¥
0.42
0.40
0.43
0.44
0.48
0.44
0.40
0.43
0.42
0.45
0.13
(1.22%)
(0.09%)
—
8.03
Div yield (avg)%
11.19
13.87
11.18
10.13
7.74
7.21
7.85
5.58
6.30
3.48
29.91
6.30
7.79
70
12.30
Payout ratio%
8.24
9.63
6.78
4.72
2.90
3.01
0.57
3.19
2.89
2.88
2.37
2.89
3.10
94
2.620
Shares (diluted)B
3.241
3.248
3.279
3.246
3.816
3.700
4.218
4.516
4.512
4.298
2.622
2.41%
3.24%
80
22.10
Buyback yield%
14.63
13.67
16.59
16.99
18.84
20.09
20.37
21.28
18.76
17.00
5.64
20.09
17.88
34
0.890
D/E ratiox
1.860
1.949
2.267
2.299
2.431
2.526
2.819
2.877
3.132
3.275
0.457
2.877
2.479
86
0.738
Enterprise value¥B
1.593
1.592
1.835
1.915
1.942
2.097
2.123
2.282
2.523
2.562
1.159
5.70%
4.59%
95
0.377
LT debt¥B
0.153
0.154
0.154
0.146
0.136
0.129
0.148
0.140
0.132
0.127
1.551
(1.41%)
(2.66%)
35
Revenue
¥2.336B
1.95%
1.00×
Cost of revenue
¥1.300B
2.23%
1.03×
Operating expenses
¥281.0M
1.46%
0.95×
Property and equipment
15.74%
Return on capital
214.17%
Spread over hurdle
207.91%