0.476
Revenue¥B
0.824
0.884
0.945
1.028
1.106
1.195
1.277
1.378
1.484
1.576
0.524
7.33%
7.27%
25
2.31
Revenue growth%
30.48
28.09
25.20
27.44
29.39
29.71
28.85
26.51
23.76
24.71
11.36
26.51
27.77
82
15.56
Gross margin%
15.89
16.39
16.58
14.35
12.76
10.12
12.04
9.91
8.61
8.39
15.95
9.91
12.40
19
7.50
Operating margin%
25.81
24.33
25.23
22.41
22.40
23.41
23.41
24.95
22.81
25.77
13.19
23.41
23.87
32
12.31
Net margin%
14.99
12.21
15.05
16.09
13.46
14.37
11.42
10.03
7.48
4.70
10.83
10.03
12.84
28
37.05
P/E ratio (avg)x
45.33
46.37
50.81
53.75
56.74
60.10
60.19
69.88
68.44
74.12
29.46
68.44
58.42
73
11.06
EV/EBITx
27.09
29.44
32.20
38.40
40.05
39.85
47.29
46.70
49.62
48.74
18.13
47.29
39.95
95
23.15
FCF yield (avg)%
22.10
20.24
21.77
21.21
21.94
24.85
24.52
26.27
29.19
29.31
2.99
26.27
23.31
33
17.44
FCF margin%
14.15
13.86
14.99
14.68
15.41
14.43
12.17
15.14
18.04
20.30
16.35
15.14
14.83
61
1.697
FCF / Net incomex
1.193
1.171
1.324
1.548
1.588
1.894
1.913
1.916
2.064
2.430
0.934
1.916
1.741
77
9.89
ROIC%
24.17
26.22
24.90
22.72
25.64
22.94
23.63
21.18
20.57
21.03
15.92
21.18
23.29
55
10.54
Return on equity%
15.83
14.20
15.01
16.15
13.92
14.20
16.88
18.87
20.70
19.11
29.00
18.87
15.99
73
11.49
Return on assets%
12.50
14.49
16.00
17.75
18.31
20.09
18.54
20.34
18.74
17.66
12.17
18.74
18.03
51
3.13
EPS¥
1.44
1.45
1.36
1.36
1.31
1.20
1.07
1.02
1.06
1.17
3.29
(2.26%)
(1.04%)
—
8.15
EPS growth%
0.52
0.40
1.67
3.28
1.57
4.48
6.33
7.33
8.73
7.88
13.08
7.33
3.88
28
4.44
Bookvalue per sh¥
7.73
9.06
10.46
10.87
12.04
12.38
12.21
12.04
14.14
16.61
4.91
6.65%
9.45%
—
2.44
FCF per share¥
1.72
1.90
2.02
2.30
2.63
3.09
3.07
3.63
4.10
4.57
3.34
11.70%
10.63%
—
1.51
Dividend per sh¥
2.27
2.42
2.41
2.78
2.72
3.07
3.45
3.66
4.13
4.73
1.65
11.75%
9.25%
—
22.32
Div yield (avg)%
4.77
3.30
3.16
5.41
4.94
5.29
5.34
5.46
6.10
4.87
2.23
5.34
5.11
49
2.96
Payout ratio%
20.92
19.14
18.33
19.63
21.49
21.54
20.46
19.73
20.29
21.82
7.10
20.46
20.38
30
111.0
Shares (diluted)M
115.0
103.2
110.5
113.9
114.4
111.4
113.5
122.9
109.6
97.37
109.6
(3.17%)
(0.98%)
91
16.81
Buyback yield%
14.22
15.84
14.13
11.49
8.63
5.96
4.65
7.47
7.42
7.44
4.22
7.42
8.05
21
1.562
D/E ratiox
0.721
0.734
0.785
0.796
0.890
0.897
0.869
0.966
0.885
0.815
1.132
0.885
0.842
53
0.938
Enterprise value¥B
2.693
3.089
3.393
3.442
3.954
4.362
5.115
4.935
4.744
5.436
1.288
6.57%
7.04%
21
1.430
LT debt¥B
1.648
1.858
2.075
1.922
1.781
1.786
1.706
1.864
1.843
1.834
0.297
0.59%
2.00%
46
Revenue
¥1.576B
7.27%
1.00×
Cost of revenue
¥1.052B
7.31%
1.00×
Operating expenses
¥340.5M
6.64%
0.94×
Property and equipment
16.93%