1.718
Revenue¥B
1.551
1.637
1.763
1.884
2.025
2.106
2.257
2.435
2.519
2.610
1.823
5.21%
6.01%
9
25.98
Revenue growth%
14.65
16.89
18.42
17.77
14.93
17.70
18.25
20.42
22.30
21.91
12.74
20.42
18.01
93
14.02
Gross margin%
18.78
16.11
15.31
18.24
19.80
21.07
20.82
22.24
23.35
25.77
23.15
22.24
20.31
25
7.10
Operating margin%
2.94
5.12
3.82
3.42
4.45
2.01
0.99
0.82
1.82
1.49
14.47
1.49
2.48
32
12.67
Net margin%
35.11
34.85
35.15
36.61
38.35
36.37
37.50
40.41
39.21
40.76
18.70
39.21
37.05
50
21.78
P/E ratio (avg)x
7.011
7.554
8.550
8.657
8.687
9.176
8.884
8.495
8.121
7.435
16.94
8.495
8.523
14
19.90
EV/EBITx
50.51
49.29
54.83
53.39
60.28
61.22
65.60
68.78
69.50
79.29
18.92
68.78
60.75
56
16.06
FCF yield (avg)%
5.95
7.92
9.77
9.16
10.35
7.63
7.85
8.01
7.84
7.92
10.91
7.85
7.92
16
18.16
FCF margin%
6.42
7.69
4.76
5.19
4.85
3.85
5.57
3.13
5.99
5.98
26.41
5.57
5.38
66
1.090
FCF / Net incomex
1.835
1.801
1.944
2.199
2.223
2.051
2.235
2.137
2.438
2.470
1.684
2.235
2.168
77
15.20
ROIC%
20.35
20.15
17.93
19.13
17.80
20.51
20.49
21.54
19.78
22.11
18.84
20.51
20.25
72
22.44
Return on equity%
0.40
1.82
2.10
0.40
2.65
3.95
3.76
3.24
1.47
0.40
3.57
3.24
1.96
40
2.03
Return on assets%
15.86
14.89
14.06
14.78
16.75
14.24
12.49
14.25
12.28
11.02
7.87
12.49
14.24
19
0.37
EPS¥
0.32
0.35
0.37
0.39
0.44
0.52
0.63
0.76
0.80
0.95
0.39
16.69%
12.84%
—
7.39
EPS growth%
13.96
11.42
9.99
7.20
9.14
9.39
9.68
11.40
10.34
8.34
9.29
9.68
9.83
32
0.50
Bookvalue per sh¥
0.21
0.24
0.25
0.27
0.30
0.29
0.29
0.31
0.32
0.31
0.69
1.18%
2.88%
—
0.55
FCF per share¥
0.18
0.20
0.19
0.18
0.17
0.16
0.17
0.18
0.20
0.21
0.62
3.66%
1.84%
—
0.72
Dividend per sh¥
1.26
1.23
1.44
1.43
1.40
1.37
1.53
1.58
1.86
2.20
0.26
9.50%
6.96%
—
18.35
Div yield (avg)%
16.65
16.00
16.41
14.17
14.66
12.73
14.11
13.39
16.17
16.07
25.48
14.11
15.33
21
5.42
Payout ratio%
12.70
14.45
11.96
12.94
12.29
13.17
14.66
14.71
15.03
15.62
16.85
14.71
13.81
79
1.395
Shares (diluted)B
1.638
1.574
1.453
1.421
1.347
1.303
1.381
1.293
1.170
1.207
1.344
(2.17%)
(3.55%)
83
21.06
Buyback yield%
23.76
22.74
19.88
17.17
20.07
21.75
19.78
22.27
21.34
21.10
10.78
21.34
21.22
34
1.380
D/E ratiox
0.603
0.688
0.692
0.831
0.993
1.068
1.296
1.442
1.661
1.652
0.338
1.442
1.031
48
1.411
Enterprise value¥B
0.692
0.672
0.716
0.702
0.784
0.833
0.950
0.915
0.929
0.927
1.879
3.43%
4.40%
49
1.714
LT debt¥B
1.072
1.107
1.038
1.117
1.119
1.165
1.331
1.412
1.361
1.428
1.464
4.99%
3.11%
25
Revenue
¥2.610B
6.01%
1.00×
Cost of revenue
¥1.736B
5.91%
0.99×
Operating expenses
¥557.1M
6.33%
1.03×
Goodwill & intangibles
21.11%
Property and equipment
16.02%
Spread over hurdle
(4.69%)