1.218
Revenue¥B
1.024
1.050
1.063
1.070
1.118
1.126
1.132
1.163
1.203
1.240
1.271
2.10%
2.29%
95
29.22
Revenue growth%
11.11
10.67
12.16
11.94
9.58
11.74
13.89
11.13
10.28
7.37
7.70
11.13
11.12
57
11.80
Gross margin%
23.37
25.23
26.93
26.16
26.72
26.89
28.74
27.32
25.89
26.13
11.86
26.89
26.44
43
21.48
Operating margin%
1.12
0.40
0.40
0.40
0.40
1.19
0.40
0.40
0.40
3.01
11.63
0.40
0.40
36
26.80
Net margin%
7.11
5.30
2.59
0.40
1.36
2.90
3.85
5.45
2.69
0.40
22.38
2.90
2.80
53
9.643
P/E ratio (avg)x
20.24
18.88
18.88
17.45
18.38
20.04
20.73
18.88
18.88
19.31
33.29
19.31
18.88
23
34.03
EV/EBITx
47.73
49.22
50.58
53.89
52.58
58.78
66.26
70.90
71.94
78.11
25.83
70.90
56.34
26
26.60
FCF yield (avg)%
17.16
17.96
20.11
20.08
19.15
20.21
23.08
24.38
26.56
26.98
25.02
24.38
20.16
70
12.22
FCF margin%
23.86
24.28
24.19
24.43
26.65
27.56
26.05
26.17
23.43
23.35
28.45
26.05
24.35
38
0.544
FCF / Net incomex
0.190
0.189
0.174
0.169
0.170
0.172
0.186
0.159
0.143
0.137
0.636
0.159
0.171
56
22.48
ROIC%
10.60
7.63
6.65
5.86
3.98
1.84
4.77
2.32
0.84
0.84
7.85
1.84
4.38
61
17.55
Return on equity%
14.44
16.61
15.15
15.45
12.87
11.09
12.46
11.42
9.56
12.51
15.31
11.42
12.69
65
26.81
Return on assets%
19.19
16.99
14.75
15.61
13.60
13.30
14.98
17.71
19.87
18.73
25.36
17.71
16.30
61
10.33
EPS¥
16.59
15.74
17.26
18.53
17.42
19.09
18.78
20.57
18.75
16.96
11.46
(0.54%)
0.54%
—
12.39
EPS growth%
21.58
22.53
23.82
26.02
25.99
26.58
26.27
24.05
23.10
24.18
24.81
24.18
24.11
19
11.43
Bookvalue per sh¥
10.97
10.59
10.86
10.16
9.67
10.37
10.67
10.24
11.32
10.05
9.88
0.78%
(1.82%)
—
6.51
FCF per share¥
5.31
5.33
5.30
5.30
5.15
5.44
4.96
4.84
5.05
4.45
8.16
(2.88%)
(1.20%)
—
13.10
Dividend per sh¥
6.21
7.36
8.36
8.94
10.27
12.06
14.05
13.93
14.09
14.76
9.28
7.52%
9.05%
—
24.51
Div yield (avg)%
4.86
5.81
8.23
10.80
10.81
12.19
12.88
11.45
10.42
11.55
14.79
11.55
10.81
28
29.59
Payout ratio%
2.38
4.47
2.21
4.07
5.42
6.76
8.80
9.28
10.05
10.98
11.83
9.28
6.09
61
103.3
Shares (diluted)M
99.73
95.90
93.83
93.16
100.7
115.9
132.8
134.2
146.7
169.3
104.2
10.95%
5.97%
43
15.47
Buyback yield%
19.68
18.45
16.88
19.70
19.56
17.15
15.85
15.34
16.77
15.00
5.16
15.85
17.01
91
1.108
D/E ratiox
0.622
0.706
0.724
0.791
0.903
0.968
1.105
1.097
1.074
1.121
0.522
1.097
0.936
93
0.382
Enterprise value¥B
1.088
1.276
1.533
1.785
1.826
2.097
2.293
2.462
2.658
2.766
0.298
8.65%
11.33%
46
0.759
LT debt¥B
1.200
1.295
1.270
1.415
1.281
1.240
1.165
1.056
1.021
1.129
0.650
(2.51%)
(0.47%)
86
Revenue
¥1.240B
2.29%
1.00×
Cost of revenue
¥861.7M
2.48%
1.02×
Operating expenses
¥285.4M
2.49%
1.02×
Property and equipment
16.56%
Spread over hurdle
(6.47%)