0.583
Revenue¥B
1.439
1.491
1.569
1.650
1.743
1.776
1.817
1.851
1.931
1.958
0.652
2.35%
3.43%
57
24.84
Revenue growth%
20.18
21.58
20.55
20.87
23.25
23.24
20.89
19.00
20.73
19.70
29.42
20.73
20.80
63
2.31
Gross margin%
20.65
20.50
19.06
17.72
20.34
17.95
17.97
16.05
18.29
17.94
18.21
17.95
18.13
16
9.32
Operating margin%
10.22
11.85
10.40
12.06
11.96
14.81
17.05
18.75
21.51
21.16
8.64
18.75
13.44
50
17.01
Net margin%
6.55
6.49
8.22
9.59
10.10
11.43
10.78
11.53
13.61
12.14
23.91
11.53
10.44
36
18.84
P/E ratio (avg)x
12.75
13.98
13.99
16.61
18.04
18.42
20.97
22.32
26.84
31.84
27.84
22.32
18.23
25
13.42
EV/EBITx
6.177
6.532
6.047
5.201
4.963
4.305
3.829
3.647
3.686
3.539
12.04
3.686
4.634
63
29.54
FCF yield (avg)%
0.40
0.40
1.77
0.40
0.40
2.11
2.30
5.03
3.47
1.25
13.86
2.30
1.51
47
8.10
FCF margin%
28.84
26.65
26.34
27.53
29.70
28.08
25.33
26.78
24.78
26.62
5.43
26.62
26.71
67
0.130
FCF / Net incomex
2.245
2.306
2.478
2.823
3.104
3.568
3.580
4.286
4.520
4.672
0.384
4.286
3.336
18
25.96
ROIC%
4.23
3.92
1.32
0.40
0.40
2.87
0.40
0.40
2.77
3.35
18.37
2.77
2.05
92
10.80
Return on equity%
24.19
21.36
19.35
20.15
18.10
18.01
16.80
19.33
20.16
18.88
25.39
18.88
19.34
80
20.84
Return on assets%
6.22
8.85
9.71
6.72
9.34
9.13
8.84
6.12
3.31
4.35
12.97
6.12
7.78
81
8.73
EPS¥
15.42
14.93
14.22
15.52
16.91
19.38
20.31
20.49
23.46
23.37
9.15
6.68%
5.22%
—
13.91
EPS growth%
1.65
4.29
3.76
2.03
3.55
2.13
0.83
1.68
0.48
1.53
18.66
1.53
1.85
60
12.90
Bookvalue per sh¥
19.72
23.15
23.29
23.79
24.63
29.43
33.65
36.62
39.25
43.62
15.32
12.11%
8.15%
—
6.88
FCF per share¥
2.30
2.05
2.11
2.28
2.30
2.42
2.31
2.20
1.94
1.89
14.16
(3.83%)
(1.47%)
—
14.08
Dividend per sh¥
19.54
21.70
21.89
25.21
24.04
23.33
25.03
24.68
26.32
28.51
15.20
3.47%
3.99%
—
6.90
Div yield (avg)%
12.92
15.66
14.30
16.85
18.08
15.17
14.52
13.09
14.67
14.81
6.41
14.67
14.74
66
25.84
Payout ratio%
26.95
28.15
29.94
27.61
26.45
29.05
28.20
27.53
25.89
22.91
11.48
27.53
27.57
82
109.5
Shares (diluted)M
93.05
100.1
97.42
91.67
94.75
100.4
96.92
94.56
87.28
81.99
105.8
(2.85%)
(2.21%)
41
29.08
Buyback yield%
11.45
10.04
8.72
6.74
7.29
5.46
7.00
8.86
7.56
9.52
8.39
7.56
8.14
33
1.751
D/E ratiox
1.885
2.236
2.479
2.918
3.511
3.734
4.397
4.965
5.213
6.025
0.121
4.965
3.623
26
0.627
Enterprise value¥B
1.307
1.287
1.325
1.366
1.292
1.303
1.422
1.487
1.450
1.479
1.108
2.74%
1.61%
70
1.305
LT debt¥B
0.797
0.945
0.954
0.957
1.135
1.178
1.345
1.416
1.543
1.774
2.390
9.35%
8.18%
87
Revenue
¥1.958B
3.43%
1.00×
Cost of revenue
¥1.370B
3.43%
1.00×
Operating expenses
¥283.0M
3.34%
0.99×
Property and equipment
17.14%
Spread over hurdle
(4.23%)