0.917
Revenue¥B
4.224
4.264
4.326
4.496
4.479
4.615
4.726
4.829
4.915
5.032
1.025
2.36%
1.90%
49
26.84
Revenue growth%
20.35
17.60
17.78
15.07
15.91
15.67
16.74
16.88
15.86
13.82
27.90
15.86
16.33
6
14.96
Gross margin%
21.48
23.13
21.88
22.57
23.68
22.07
20.76
18.11
16.81
19.09
15.65
19.09
21.68
91
17.33
Operating margin%
9.28
7.71
6.12
3.64
2.68
1.69
2.95
1.88
1.90
1.57
25.52
1.88
2.81
54
22.54
Net margin%
17.87
19.87
17.39
16.67
14.40
11.73
14.25
12.49
13.91
15.07
21.10
13.91
14.73
35
7.377
P/E ratio (avg)x
54.64
58.37
65.78
74.80
88.22
97.78
113.7
113.9
127.6
145.5
37.15
113.9
93.00
17
7.484
EV/EBITx
7.368
8.260
9.357
9.961
11.29
10.95
11.95
11.54
10.60
11.74
19.16
11.54
10.78
88
13.74
FCF yield (avg)%
8.50
6.72
7.76
5.89
8.30
9.44
10.91
11.20
9.70
11.16
5.08
10.91
8.97
69
14.74
FCF margin%
16.07
14.75
16.28
15.82
13.88
14.37
15.37
18.25
15.81
17.51
11.45
15.81
15.81
46
1.463
FCF / Net incomex
2.648
2.775
3.285
3.581
3.467
3.474
3.881
4.186
5.018
5.711
0.980
4.186
3.527
64
16.60
ROIC%
5.20
5.76
7.49
6.57
8.44
5.96
4.16
3.51
2.70
1.12
14.34
3.51
5.48
68
6.69
Return on equity%
21.34
21.41
23.80
25.35
24.36
25.45
23.76
23.15
26.07
24.59
15.09
24.59
24.08
71
14.32
Return on assets%
17.33
17.42
19.38
17.14
16.07
17.76
19.40
20.93
20.56
19.21
12.12
19.40
18.48
81
1.14
EPS¥
0.96
1.02
1.14
1.29
1.49
1.52
1.46
1.35
1.39
1.32
1.24
(2.43%)
3.99%
—
23.29
EPS growth%
25.36
22.56
23.76
25.50
27.24
28.25
26.68
25.14
28.01
28.46
24.05
28.01
26.09
57
1.21
Bookvalue per sh¥
1.02
1.11
1.19
1.40
1.55
1.62
1.67
2.02
2.21
2.41
0.82
9.23%
10.19%
—
0.71
FCF per share¥
0.47
0.41
0.36
0.39
0.36
0.38
0.42
0.46
0.50
0.44
0.65
4.36%
(1.15%)
—
0.28
Dividend per sh¥
0.71
0.78
0.74
0.85
0.95
1.10
1.26
1.43
1.49
1.64
0.23
11.62%
8.62%
—
7.73
Div yield (avg)%
9.77
7.73
8.90
11.45
13.59
11.51
12.14
12.50
12.81
11.93
7.18
12.14
11.72
10
27.83
Payout ratio%
13.85
13.72
11.66
11.61
9.38
11.54
11.99
11.68
10.41
10.14
20.24
11.54
11.63
74
1.036
Shares (diluted)B
0.767
0.792
0.740
0.710
0.713
0.686
0.619
0.566
0.527
0.552
1.012
(4.99%)
(4.34%)
81
19.42
Buyback yield%
1.39
3.68
1.34
0.73
0.55
0.40
1.42
0.62
0.40
0.40
23.83
0.40
0.68
57
1.316
D/E ratiox
0.596
0.618
0.659
0.702
0.794
0.883
0.877
0.856
0.952
1.076
1.232
0.883
0.825
19
3.488
Enterprise value¥B
3.692
3.952
4.146
4.254
4.423
5.174
5.625
6.278
6.426
7.392
2.215
10.82%
8.69%
15
3.134
LT debt¥B
2.092
1.964
2.173
2.191
2.421
2.625
2.656
2.773
2.685
2.420
1.596
(0.01%)
0.97%
47
Revenue
¥5.032B
1.90%
1.00×
Cost of revenue
¥3.291B
2.02%
1.01×
Operating expenses
¥944.1M
1.69%
0.98×
Property and equipment
16.25%
Spread over hurdle
32.72%