0.853
Revenue¥B
0.739
0.797
0.839
0.877
0.949
1.030
1.097
1.176
1.251
1.320
0.913
6.81%
6.46%
14
7.27
Revenue growth%
14.39
12.58
13.41
11.88
14.02
14.51
14.47
17.01
14.10
12.50
4.81
14.47
14.06
14
18.17
Gross margin%
28.37
29.68
28.58
26.64
25.88
23.64
21.31
23.13
25.87
23.00
6.93
23.13
25.88
28
12.10
Operating margin%
18.67
19.04
17.73
20.53
20.35
22.13
21.40
20.70
22.78
21.32
21.91
21.40
20.61
88
21.93
Net margin%
1.85
0.40
0.40
0.40
0.40
3.39
2.33
3.73
2.95
0.47
28.20
2.95
1.16
21
37.19
P/E ratio (avg)x
11.33
10.46
11.31
12.27
13.22
11.74
11.66
12.80
11.57
10.98
22.22
11.66
11.61
87
13.08
EV/EBITx
24.04
20.99
22.55
23.31
25.29
25.90
27.94
23.95
25.87
24.08
29.08
25.87
24.06
68
18.90
FCF yield (avg)%
31.20
31.71
33.17
32.85
32.98
32.61
33.20
31.07
29.65
32.48
28.46
32.48
32.54
15
10.77
FCF margin%
29.89
28.44
27.91
29.88
28.01
27.03
29.78
29.55
29.22
31.04
13.76
29.55
29.39
13
1.007
FCF / Net incomex
0.261
0.254
0.282
0.308
0.297
0.336
0.394
0.438
0.473
0.465
0.568
0.438
0.322
45
22.85
ROIC%
13.07
14.37
14.50
12.58
12.04
12.52
12.86
14.12
12.92
12.90
23.83
12.90
12.91
20
22.92
Return on equity%
7.17
7.05
9.21
8.93
9.03
6.11
4.79
2.49
4.19
6.59
24.57
4.79
6.82
42
17.25
Return on assets%
29.33
30.91
29.51
31.61
33.58
33.02
32.82
29.87
28.05
29.06
28.34
29.87
30.39
12
0.44
EPS¥
1.11
1.17
1.24
1.42
1.34
1.49
1.52
1.58
1.53
1.57
0.47
3.24%
4.63%
—
3.77
EPS growth%
15.27
15.77
17.50
17.72
14.83
13.70
15.11
12.56
10.84
13.36
8.49
13.36
14.97
42
0.30
Bookvalue per sh¥
1.32
1.24
1.17
1.25
1.39
1.47
1.65
1.65
1.72
1.85
0.59
5.91%
4.47%
—
0.80
FCF per share¥
1.16
1.04
1.07
0.96
0.88
0.90
0.88
0.81
0.90
0.96
0.38
1.71%
(2.22%)
—
0.75
Dividend per sh¥
0.83
0.88
0.85
0.73
0.74
0.74
0.64
0.64
0.59
0.55
1.02
(5.67%)
(3.54%)
—
26.56
Div yield (avg)%
18.78
20.14
18.64
15.69
13.32
13.97
14.53
13.39
14.08
16.13
6.92
14.08
15.11
51
5.20
Payout ratio%
2.76
1.21
1.70
2.91
4.49
6.02
6.89
4.22
1.49
1.84
11.19
4.22
2.84
12
723.9
Shares (diluted)M
635.6
591.9
530.8
580.5
610.2
536.6
587.9
612.3
678.0
606.5
726.2
(0.12%)
(0.85%)
36
18.23
Buyback yield%
12.01
9.41
11.01
13.67
15.71
17.94
16.39
17.73
15.40
15.84
16.15
16.39
15.56
92
0.531
D/E ratiox
1.601
1.556
1.469
1.570
1.601
1.487
1.528
1.383
1.510
1.452
0.447
1.487
1.519
14
0.343
Enterprise value¥B
1.228
1.401
1.586
1.772
1.951
1.914
2.076
2.497
2.563
2.609
0.662
5.98%
8.32%
50
198.4
LT debt¥M
844.6
825.3
877.3
933.9
832.4
741.8
669.7
690.0
637.1
585.9
607.9
(6.78%)
(3.82%)
20
Revenue
¥1.320B
6.46%
1.00×
Cost of revenue
¥608.3M
6.79%
1.03×
Operating expenses
¥260.2M
6.11%
0.97×
Property and equipment
16.94%
Goodwill & intangibles
13.13%
Spread over hurdle
21.37%