0.640
Revenue¥B
0.672
0.707
0.746
0.785
0.828
0.871
0.927
0.987
1.029
1.064
0.679
5.12%
5.38%
37
3.07
Revenue growth%
16.29
15.48
13.26
13.99
14.30
13.71
10.79
11.24
8.66
6.77
4.26
10.79
13.49
16
16.48
Gross margin%
4.77
1.98
4.54
5.95
5.90
5.44
4.71
6.94
7.48
8.96
23.27
6.94
5.67
70
2.74
Operating margin%
23.26
24.47
22.14
22.61
25.36
26.51
26.02
23.07
20.78
18.83
10.58
23.07
23.16
73
21.50
Net margin%
26.11
26.84
29.49
29.84
31.34
30.45
33.36
33.33
32.08
34.03
17.82
33.33
30.89
36
36.35
P/E ratio (avg)x
9.094
8.882
9.674
11.24
11.57
12.78
12.12
12.31
12.25
13.08
33.59
12.31
11.84
84
34.60
EV/EBITx
36.62
35.49
34.43
34.19
34.88
32.17
33.33
32.49
35.76
37.41
26.51
33.33
34.65
55
9.50
FCF yield (avg)%
16.96
14.28
13.75
12.93
15.28
12.33
10.28
8.66
8.53
10.82
8.17
10.28
12.63
64
2.90
FCF margin%
12.15
14.74
13.71
15.61
14.70
14.66
16.46
15.05
16.65
19.10
13.48
16.46
14.89
30
1.612
FCF / Net incomex
0.868
0.809
0.833
0.810
0.819
0.804
0.734
0.784
0.700
0.689
0.262
0.734
0.806
30
16.60
ROIC%
22.52
21.04
22.16
20.19
19.90
22.20
24.63
27.51
28.78
30.04
18.50
27.51
22.36
75
13.22
Return on equity%
15.84
15.89
17.96
20.37
19.84
22.74
21.02
19.87
17.99
19.59
29.76
19.87
19.72
75
8.15
Return on assets%
6.42
7.78
9.49
8.93
10.58
12.61
12.96
14.68
17.32
15.66
22.89
14.68
11.59
23
2.01
EPS¥
0.32
0.29
0.27
0.27
0.24
0.24
0.26
0.26
0.26
0.23
2.11
(0.87%)
(2.55%)
—
24.48
EPS growth%
19.84
18.59
17.94
20.02
19.88
20.61
23.17
26.08
24.97
25.78
11.21
24.97
20.32
80
1.97
Bookvalue per sh¥
1.61
1.61
1.49
1.55
1.53
1.73
1.90
1.79
1.97
2.11
0.75
6.63%
2.73%
—
1.85
FCF per share¥
1.50
1.29
1.22
1.25
1.33
1.37
1.47
1.40
1.45
1.35
1.68
0.31%
(0.64%)
—
1.71
Dividend per sh¥
1.57
1.59
1.63
1.71
1.87
1.89
2.08
2.04
1.95
2.05
2.28
1.86%
2.53%
—
24.26
Div yield (avg)%
21.23
22.59
23.84
21.89
23.89
21.82
21.80
19.98
17.80
19.09
12.39
19.98
21.81
57
29.36
Payout ratio%
13.17
13.72
14.69
13.46
10.71
10.02
7.05
9.77
10.01
11.36
5.69
10.01
11.04
78
278.7
Shares (diluted)M
183.1
200.1
200.3
205.7
214.4
240.2
259.2
283.7
268.5
262.8
273.4
4.15%
2.62%
77
27.41
Buyback yield%
5.21
5.17
8.11
9.79
7.23
6.23
3.64
3.42
3.69
4.54
27.11
3.69
5.19
27
1.440
D/E ratiox
0.939
0.892
1.001
1.154
1.217
1.409
1.359
1.513
1.486
1.477
0.684
1.477
1.288
81
0.213
Enterprise value¥B
1.049
1.149
1.265
1.396
1.342
1.421
1.427
1.427
1.491
1.666
1.199
4.42%
5.13%
65
0.389
LT debt¥B
0.208
0.214
0.218
0.214
0.221
0.215
0.223
0.222
0.230
0.247
1.011
2.24%
1.21%
8
Revenue
¥1.064B
5.38%
1.00×
Cost of revenue
¥539.6M
5.29%
0.99×
Operating expenses
¥159.9M
5.15%
0.98×
Property and equipment
21.14%
Spread over hurdle
14.04%