0.537
Revenue¥B
0.739
0.800
0.875
0.950
1.028
1.121
1.218
1.287
1.364
1.497
0.573
7.81%
8.08%
78
4.16
Revenue growth%
2.61
0.80
0.40
1.60
4.31
3.39
2.66
2.39
4.20
1.27
23.34
2.66
2.50
7
9.98
Gross margin%
2.69
3.47
0.85
1.11
3.49
5.73
6.15
7.89
10.87
7.93
3.71
7.89
4.61
90
21.57
Operating margin%
7.86
7.06
6.89
5.04
6.71
5.80
4.66
4.34
4.30
1.87
4.72
4.34
5.42
27
24.94
Net margin%
32.95
34.73
37.71
40.57
41.05
38.73
37.17
37.76
40.69
43.23
26.50
38.73
38.24
52
8.307
P/E ratio (avg)x
28.45
29.32
28.28
25.57
21.88
20.83
21.98
18.76
19.75
18.89
28.31
19.75
21.93
42
12.94
EV/EBITx
35.09
37.91
40.85
47.58
49.42
49.89
47.93
50.83
54.26
53.24
17.08
50.83
48.68
64
19.37
FCF yield (avg)%
0.40
1.82
3.21
0.81
0.40
0.40
1.13
0.82
1.12
0.40
7.81
0.82
0.82
20
15.53
FCF margin%
1.23
3.60
5.46
4.62
2.40
4.60
1.97
0.60
0.40
1.72
17.59
1.72
2.18
17
0.672
FCF / Net incomex
0.572
0.584
0.547
0.567
0.565
0.527
0.468
0.406
0.380
0.379
1.111
0.406
0.537
93
14.25
ROIC%
17.95
19.34
20.18
17.91
17.63
17.81
20.52
22.47
21.23
22.66
18.62
21.23
19.76
34
22.86
Return on equity%
0.67
2.25
0.93
3.40
1.35
1.35
0.40
0.40
0.40
0.40
19.32
0.40
0.80
46
5.84
Return on assets%
26.57
27.70
27.18
27.15
27.94
25.08
23.12
23.01
24.47
22.33
27.90
23.12
25.82
16
12.34
EPS¥
18.50
17.08
15.87
16.06
16.84
16.70
16.65
18.80
17.95
19.29
13.04
2.76%
1.43%
—
24.51
EPS growth%
13.11
10.12
8.90
7.96
10.67
10.98
10.15
11.54
12.77
9.83
18.20
10.98
10.41
88
13.14
Bookvalue per sh¥
15.69
18.57
21.18
20.54
20.00
22.42
26.17
30.30
32.75
38.29
17.89
13.87%
11.02%
—
3.71
FCF per share¥
10.35
11.91
12.31
11.77
13.43
13.70
13.92
12.83
12.32
11.88
15.94
(2.43%)
1.64%
—
2.72
Dividend per sh¥
4.67
4.44
3.99
4.12
4.19
4.06
3.79
4.00
4.28
4.50
9.67
1.44%
(0.64%)
—
20.27
Div yield (avg)%
23.19
23.61
24.90
26.24
24.20
22.74
20.42
20.92
18.22
20.61
11.09
20.61
22.97
81
22.33
Payout ratio%
10.22
9.30
8.84
10.66
10.51
11.28
10.89
11.73
13.36
14.25
29.33
11.73
10.78
22
56.25
Shares (diluted)M
58.69
58.56
62.88
65.07
66.40
60.31
55.64
58.66
58.25
57.28
57.20
(2.91%)
(0.31%)
59
12.56
Buyback yield%
28.16
28.05
27.40
27.28
28.74
28.46
27.02
28.41
27.77
25.39
13.08
27.77
27.91
88
0.762
D/E ratiox
1.199
1.103
1.134
1.082
1.072
1.047
0.986
1.083
1.013
0.939
0.567
1.013
1.077
56
0.734
Enterprise value¥B
0.618
0.651
0.641
0.726
0.732
0.728
0.791
0.733
0.763
0.847
1.238
2.95%
3.76%
49
1.385
LT debt¥B
1.478
1.483
1.695
1.947
2.156
2.118
2.138
2.357
2.648
2.919
0.243
6.25%
6.18%
6
Revenue
¥1.497B
8.08%
1.00×
Cost of revenue
¥1.048B
8.08%
1.00×
Operating expenses
¥268.0M
7.17%
0.92×
Property and equipment
15.22%
Spread over hurdle
(4.31%)