0.128
Revenue¥B
0.615
0.658
0.705
0.751
0.800
0.861
0.909
0.962
1.046
1.107
0.142
6.72%
6.83%
22
3.21
Revenue growth%
19.50
22.14
24.32
22.16
21.32
21.99
21.90
19.65
22.39
23.40
12.56
21.99
22.07
50
20.64
Gross margin%
11.53
10.72
13.63
15.02
13.73
11.56
9.64
10.72
12.11
10.95
3.18
10.95
11.54
84
13.91
Operating margin%
12.70
10.78
11.84
10.64
9.55
12.00
14.00
12.01
12.61
13.75
11.41
12.61
12.01
92
3.23
Net margin%
25.61
24.05
22.79
22.09
19.72
21.21
20.07
18.31
20.05
17.65
2.86
20.05
20.64
31
37.80
P/E ratio (avg)x
6.002
6.099
7.094
7.878
8.270
8.697
8.746
9.346
9.894
10.05
31.15
9.346
8.484
46
19.30
EV/EBITx
11.76
13.01
14.70
16.61
18.42
17.29
17.04
19.10
22.21
23.22
9.633
19.10
17.16
92
15.46
FCF yield (avg)%
6.50
7.18
6.98
4.80
4.06
7.01
6.54
7.47
7.41
5.93
10.33
7.01
6.76
26
27.90
FCF margin%
19.77
21.77
19.56
16.66
19.27
17.17
15.95
17.13
14.54
15.22
17.27
15.95
17.15
44
0.537
FCF / Net incomex
0.980
1.057
1.049
0.983
0.932
1.007
1.085
1.111
1.083
1.082
0.903
1.083
1.053
29
11.98
ROIC%
30.58
30.13
28.76
27.37
29.63
28.88
31.28
30.53
32.41
31.90
14.00
31.28
30.33
13
25.62
Return on equity%
20.96
21.00
21.50
19.53
19.50
21.37
23.49
23.28
21.73
22.12
21.47
22.12
21.44
23
4.48
Return on assets%
1.54
0.40
0.40
0.59
0.40
2.39
4.29
3.56
6.17
7.54
25.99
4.29
1.97
41
1.89
EPS¥
3.16
3.66
4.18
4.75
5.24
6.02
5.98
7.13
8.00
8.97
1.95
11.35%
10.87%
—
7.17
EPS growth%
26.12
24.12
26.02
25.36
27.16
27.93
30.87
31.25
32.72
30.25
2.76
30.87
27.55
88
0.69
Bookvalue per sh¥
2.11
1.98
1.80
1.86
2.10
2.12
2.18
2.12
2.26
2.34
1.21
2.23%
1.96%
—
1.01
FCF per share¥
1.30
1.40
1.48
1.54
1.42
1.30
1.30
1.21
1.27
1.26
1.57
(2.41%)
(0.20%)
—
0.44
Dividend per sh¥
1.15
1.22
1.28
1.35
1.22
1.21
1.09
1.15
1.07
1.12
0.93
(1.66%)
(0.77%)
—
26.25
Div yield (avg)%
7.45
7.28
7.75
10.27
9.58
11.84
11.54
9.77
8.98
9.25
7.74
9.77
9.41
58
8.87
Payout ratio%
3.00
3.86
6.18
4.97
4.75
2.88
0.91
0.40
0.40
2.09
16.71
0.91
2.94
44
120.3
Shares (diluted)M
125.9
121.0
116.7
110.5
114.0
117.1
122.1
134.0
142.4
156.7
119.9
6.58%
2.18%
26
20.28
Buyback yield%
19.41
17.59
15.61
15.03
14.29
15.61
13.13
13.58
13.47
11.03
4.02
13.47
14.66
86
1.586
D/E ratiox
1.340
1.412
1.686
1.943
2.101
2.184
2.605
2.841
2.861
3.239
0.514
2.841
2.142
32
326.5
Enterprise value¥M
412.6
400.6
412.5
472.7
540.5
523.6
558.2
604.6
664.4
677.0
236.6
4.61%
4.47%
75
417.4
LT debt¥M
214.6
193.0
178.4
198.2
185.8
173.1
151.9
152.1
169.0
179.2
823.5
(0.71%)
(2.09%)
46
Revenue
¥1.107B
6.83%
1.00×
Cost of revenue
¥672.2M
6.94%
1.01×
Operating expenses
¥210.9M
7.19%
1.03×
Property and equipment
18.09%
Cash and investments
17.00%
Spread over hurdle
13.40%