1.252
Revenue¥B
1.660
1.661
1.687
1.755
1.779
1.776
1.835
1.914
1.932
1.973
1.372
2.10%
1.88%
30
16.21
Revenue growth%
19.82
17.66
16.07
15.27
16.46
13.73
13.70
12.01
11.20
11.98
12.25
12.01
14.50
12
29.12
Gross margin%
21.70
22.24
19.71
21.91
20.63
21.05
22.36
21.16
19.45
21.87
4.16
21.16
21.43
87
12.89
Operating margin%
17.77
17.70
15.91
13.22
11.76
9.82
10.22
8.01
9.12
8.11
7.02
9.12
10.99
56
19.80
Net margin%
25.25
25.28
25.54
27.27
27.33
24.74
23.90
25.42
28.14
29.67
15.01
25.42
25.48
18
16.51
P/E ratio (avg)x
31.56
35.77
38.66
35.81
39.67
38.97
34.98
35.08
34.59
35.57
34.31
35.08
35.67
92
27.53
EV/EBITx
26.39
26.55
25.93
24.02
23.03
19.81
20.96
19.54
18.23
17.66
35.05
19.54
21.99
47
19.66
FCF yield (avg)%
15.35
17.70
17.16
17.83
16.21
16.32
15.18
17.69
16.16
14.38
23.55
16.16
16.26
6
25.02
FCF margin%
0.65
0.40
0.40
2.39
1.56
2.32
1.24
0.85
0.40
0.40
11.68
0.85
0.75
63
0.707
FCF / Net incomex
0.145
0.132
0.136
0.121
0.134
0.124
0.130
0.134
0.145
0.133
0.373
0.133
0.134
44
20.31
ROIC%
9.50
6.71
5.57
6.86
8.02
7.79
8.74
8.17
6.20
7.32
7.56
7.79
7.55
75
16.02
Return on equity%
21.60
22.61
21.40
24.31
22.33
21.47
19.91
19.57
19.15
19.24
8.77
19.57
21.44
14
19.16
Return on assets%
7.42
4.52
1.87
3.61
2.85
1.77
0.40
0.40
3.07
0.53
14.38
0.53
2.36
76
1.47
EPS¥
1.38
1.51
1.63
1.63
1.67
1.84
1.97
2.05
2.01
2.27
1.54
6.34%
5.12%
—
21.44
EPS growth%
32.85
33.49
30.73
32.15
32.40
29.90
31.19
33.30
34.16
31.94
12.70
31.94
32.27
34
0.22
Bookvalue per sh¥
1.65
1.92
2.18
2.16
2.12
2.51
2.62
3.03
3.19
3.87
0.97
12.76%
10.19%
—
0.51
FCF per share¥
0.36
0.32
0.34
0.30
0.26
0.27
0.25
0.24
0.23
0.22
0.67
(3.64%)
(5.69%)
—
0.35
Dividend per sh¥
1.39
1.53
1.62
1.90
1.84
1.76
2.07
2.12
2.51
2.42
0.74
5.60%
5.41%
—
22.68
Div yield (avg)%
28.41
26.39
25.06
23.03
21.98
22.43
22.61
24.11
21.56
24.55
15.52
22.61
23.57
45
25.11
Payout ratio%
9.43
10.28
9.56
10.81
10.88
11.74
12.88
11.95
9.20
8.25
11.28
11.74
10.55
87
0.710
Shares (diluted)B
0.832
0.948
0.992
1.125
1.284
1.483
1.621
1.846
1.887
2.057
0.690
9.88%
9.51%
37
18.04
Buyback yield%
9.33
8.79
8.52
9.75
9.87
12.05
14.50
16.11
16.08
16.88
2.18
16.08
10.96
54
0.252
D/E ratiox
0.505
0.564
0.636
0.743
0.850
0.934
1.015
1.110
1.240
1.452
1.085
1.110
0.892
81
310.0
Enterprise value¥M
214.6
186.0
197.5
181.1
182.1
175.9
163.9
173.8
173.8
185.5
219.8
0.37%
(0.80%)
11
0.215
LT debt¥B
1.971
1.826
1.873
1.987
1.894
1.978
2.256
2.585
2.761
2.691
2.039
7.27%
4.51%
8
Revenue
¥1.973B
1.88%
1.00×
Cost of revenue
¥891.7M
1.77%
0.99×
Operating expenses
¥384.0M
2.18%
1.03×
Property and equipment
16.66%
Spread over hurdle
67.52%