1.138
Revenue¥B
1.740
1.836
1.906
1.966
2.038
2.072
2.186
2.284
2.412
2.521
1.183
4.35%
4.01%
86
20.96
Revenue growth%
24.22
27.12
26.70
26.22
26.13
23.64
25.97
26.73
25.39
25.46
18.28
25.46
26.05
23
14.86
Gross margin%
3.59
4.94
7.53
4.61
1.98
4.39
2.15
4.60
5.76
5.62
14.09
4.60
4.61
17
7.43
Operating margin%
13.28
11.83
12.48
10.26
10.63
9.35
11.36
9.85
10.60
12.89
25.62
10.60
10.99
22
15.41
Net margin%
9.21
11.79
9.24
7.13
7.28
7.25
8.50
11.34
11.49
10.96
22.37
10.96
9.23
75
9.225
P/E ratio (avg)x
11.22
11.15
12.43
13.26
13.55
15.03
14.30
14.36
13.40
12.88
29.37
14.30
13.33
33
20.28
EV/EBITx
22.94
22.19
21.81
20.98
22.45
22.06
22.36
23.23
23.45
25.34
18.28
23.23
22.41
49
2.45
FCF yield (avg)%
8.89
10.75
11.37
10.19
11.31
11.51
9.66
10.90
12.18
10.39
24.30
10.90
10.83
48
14.60
FCF margin%
24.85
26.71
25.57
25.18
26.23
27.17
26.80
26.78
28.17
27.95
10.51
27.17
26.74
93
0.528
FCF / Net incomex
0.907
0.900
0.965
1.039
1.117
1.147
1.234
1.265
1.178
1.277
1.253
1.234
1.132
49
24.59
ROIC%
24.08
24.69
22.09
22.54
20.26
17.61
16.38
17.62
18.77
17.44
2.66
17.61
19.51
73
4.86
Return on equity%
20.73
20.44
20.10
21.08
20.12
22.99
20.89
19.69
20.81
18.88
26.35
20.81
20.59
78
12.60
Return on assets%
24.80
27.77
27.38
26.46
26.68
23.73
25.13
22.38
24.23
24.14
10.98
24.14
24.97
39
58.04
EPS¥
18.66
21.09
24.90
25.27
30.28
30.50
34.63
39.16
47.29
52.68
60.13
11.71%
12.37%
—
2.83
EPS growth%
29.69
29.98
27.54
30.39
30.90
27.96
30.70
28.84
30.82
31.37
12.44
30.70
30.18
44
56.36
Bookvalue per sh¥
21.11
20.55
19.52
21.73
19.15
20.49
22.66
23.40
25.94
26.33
16.31
6.58%
1.55%
—
54.99
FCF per share¥
73.98
69.29
74.45
77.34
71.85
80.31
76.28
84.41
85.28
82.51
24.88
2.80%
1.26%
—
66.33
Dividend per sh¥
97.48
107.19
107.46
114.59
120.25
128.06
131.13
131.85
130.67
142.90
34.86
3.51%
3.69%
—
18.82
Div yield (avg)%
4.05
6.28
4.96
5.98
7.88
9.69
7.41
9.53
10.36
13.28
28.14
9.69
7.64
17
29.77
Payout ratio%
13.01
14.32
13.27
16.17
15.90
18.10
20.94
22.50
23.06
20.91
7.81
20.94
17.13
38
28.25
Shares (diluted)M
32.62
29.84
30.94
28.77
30.45
32.68
35.29
38.10
41.79
43.47
27.54
7.38%
2.80%
13
21.55
Buyback yield%
29.31
27.16
27.21
25.28
25.24
26.80
26.43
25.34
26.47
25.98
13.39
26.43
26.45
83
0.780
D/E ratiox
0.153
0.167
0.189
0.205
0.202
0.202
0.223
0.239
0.237
0.257
1.358
0.237
0.204
35
554.9
Enterprise value¥M
572.3
601.3
548.0
506.3
510.6
474.6
406.2
350.3
346.9
350.1
410.3
(7.27%)
(5.23%)
41
1.356
LT debt¥B
1.416
1.418
1.396
1.568
1.501
1.741
1.883
2.154
2.180
2.560
0.345
11.27%
6.62%
42
Revenue
¥2.521B
4.01%
1.00×
Cost of revenue
¥1.765B
4.01%
1.00×
Operating expenses
¥501.4M
4.57%
1.06×
Property and equipment
17.62%
Spread over hurdle
(1.74%)