1.933
Revenue¥B
1.722
1.769
1.888
1.976
2.048
2.119
2.249
2.377
2.517
2.624
2.087
5.08%
4.66%
46
14.94
Revenue growth%
29.81
30.88
33.32
31.52
31.99
31.05
28.81
26.28
27.98
29.07
25.70
28.81
30.35
68
13.03
Gross margin%
25.74
24.58
23.91
25.14
23.93
25.28
25.35
22.61
21.22
22.62
6.31
22.62
24.25
71
26.90
Operating margin%
12.11
14.79
15.82
16.72
15.22
15.05
14.47
16.88
14.61
16.78
29.63
15.05
15.13
64
25.22
Net margin%
18.18
21.03
21.08
22.96
23.59
22.34
19.74
21.36
21.63
19.34
10.90
21.36
21.22
63
9.759
P/E ratio (avg)x
6.595
7.224
6.869
7.527
7.074
7.061
6.238
6.019
5.189
4.706
21.43
6.019
6.732
21
17.59
EV/EBITx
31.84
36.68
38.04
41.01
45.54
44.80
43.97
49.70
54.26
61.83
28.87
49.70
44.39
10
4.21
FCF yield (avg)%
27.29
25.55
27.20
27.66
26.23
23.62
24.18
23.31
24.56
24.73
11.90
24.18
25.14
84
12.51
FCF margin%
9.21
10.70
10.40
12.52
11.77
9.92
7.68
5.72
7.76
10.48
3.39
7.76
10.16
20
1.748
FCF / Net incomex
0.648
0.746
0.876
0.880
0.939
0.956
1.035
1.013
1.212
1.353
1.759
1.035
0.948
27
3.36
ROIC%
21.72
22.34
24.90
24.27
25.37
23.46
24.12
26.17
26.98
25.40
25.47
25.40
24.59
9
17.27
Return on equity%
19.20
21.26
20.27
22.84
20.86
23.27
23.00
21.18
19.09
17.61
28.35
21.18
21.02
75
29.20
Return on assets%
3.56
0.74
1.74
4.24
1.57
0.40
3.24
1.41
2.83
3.84
11.01
2.83
2.28
75
1.76
EPS¥
1.06
1.18
1.34
1.45
1.60
1.71
1.80
2.06
2.08
2.04
1.96
5.01%
7.82%
—
20.85
EPS growth%
7.69
6.87
4.45
4.34
2.38
0.40
1.78
2.04
0.40
0.98
20.34
0.98
2.21
40
1.22
Bookvalue per sh¥
2.48
2.42
2.49
2.66
2.55
2.93
3.27
3.48
3.82
4.36
0.97
11.31%
6.40%
—
0.90
FCF per share¥
0.64
0.62
0.65
0.73
0.75
0.76
0.76
0.90
1.06
1.02
0.54
6.35%
6.30%
—
1.99
Dividend per sh¥
0.72
0.82
0.89
0.97
0.94
1.10
1.18
1.39
1.52
1.80
1.16
13.80%
9.32%
—
26.16
Div yield (avg)%
24.58
27.49
28.10
28.43
26.78
26.38
25.38
23.86
22.90
23.29
14.25
23.86
25.88
30
20.66
Payout ratio%
10.95
12.77
13.53
13.80
13.63
13.88
13.29
11.02
13.74
15.94
21.28
13.74
13.58
35
528.4
Shares (diluted)M
396.2
361.8
354.1
358.8
353.3
341.1
296.5
280.3
303.9
332.1
539.3
(1.23%)
(2.21%)
15
9.93
Buyback yield%
19.74
20.69
19.94
19.66
19.06
21.05
23.64
24.64
22.17
19.83
21.28
22.17
20.32
70
1.691
D/E ratiox
0.946
0.841
0.787
0.684
0.624
0.641
0.656
0.635
0.664
0.609
0.571
0.641
0.660
59
1.159
Enterprise value¥B
0.297
0.306
0.285
0.304
0.319
0.332
0.321
0.301
0.306
0.296
2.075
(1.49%)
0.79%
28
2.251
LT debt¥B
0.715
0.819
0.875
0.865
0.845
0.991
1.071
1.095
1.196
1.135
2.849
6.08%
6.12%
65
Revenue
¥2.624B
4.66%
1.00×
Cost of revenue
¥1.637B
4.93%
1.03×
Operating expenses
¥369.0M
4.32%
0.97×
Property and equipment
16.98%
Spread over hurdle
(4.19%)