0.797
Revenue¥B
1.136
1.168
1.181
1.179
1.185
1.231
1.234
1.264
1.317
1.334
0.827
2.39%
1.69%
68
7.15
Revenue growth%
23.95
23.62
26.11
27.70
27.86
26.06
25.49
26.54
23.88
25.08
27.80
25.49
25.77
71
18.29
Gross margin%
5.87
8.00
5.75
4.11
4.53
3.24
5.07
3.47
3.05
3.13
27.73
3.24
4.32
20
22.79
Operating margin%
23.58
25.07
27.09
29.32
29.40
28.06
25.57
26.11
24.90
26.76
2.46
26.11
26.43
76
10.02
Net margin%
14.41
15.19
12.67
10.63
8.81
8.64
8.99
6.37
7.03
6.62
9.79
7.03
8.90
39
18.27
P/E ratio (avg)x
43.21
51.81
54.34
64.42
70.42
71.42
82.15
96.02
100.5
103.7
6.070
96.02
70.92
31
29.44
EV/EBITx
21.35
20.98
20.16
21.02
23.49
23.40
27.31
26.49
27.04
26.74
22.64
26.74
23.45
90
7.18
FCF yield (avg)%
0.40
2.33
2.91
0.51
0.40
0.40
0.87
1.11
3.02
6.00
14.41
1.11
0.99
13
9.48
FCF margin%
15.57
17.02
19.38
18.28
18.94
21.51
18.85
16.45
13.76
12.47
26.50
16.45
17.65
95
0.587
FCF / Net incomex
1.686
1.863
1.730
1.696
1.738
1.593
1.525
1.715
1.938
1.870
1.644
1.715
1.723
11
23.56
ROIC%
15.99
18.90
18.39
16.82
16.00
16.20
18.21
18.27
18.81
17.61
10.09
18.21
17.91
22
4.71
Return on equity%
25.14
23.73
21.43
21.97
21.42
23.48
23.93
22.81
22.61
21.50
24.51
22.81
22.71
24
7.85
Return on assets%
20.20
21.44
20.27
17.28
14.53
14.39
14.09
13.55
15.55
17.75
23.73
14.39
16.41
20
36.70
EPS¥
10.94
10.32
11.45
12.39
13.32
12.86
12.68
12.33
11.12
10.91
38.24
(3.91%)
(0.91%)
—
25.87
EPS growth%
17.55
20.30
19.21
17.06
17.05
17.97
18.60
20.20
20.63
20.37
9.85
20.20
18.90
48
18.86
Bookvalue per sh¥
24.85
22.86
24.49
25.76
22.20
21.40
23.28
23.51
24.57
22.70
8.50
0.44%
(0.49%)
—
13.41
FCF per share¥
25.93
24.02
25.41
24.07
23.73
23.49
26.24
27.65
27.86
29.24
32.64
4.27%
0.53%
—
16.43
Dividend per sh¥
14.91
15.96
14.29
15.29
13.88
13.66
14.18
15.02
16.13
16.96
35.47
4.09%
0.69%
—
23.83
Div yield (avg)%
5.14
5.79
6.82
4.22
3.06
2.71
2.87
1.38
0.74
0.40
24.81
1.38
2.96
76
9.85
Payout ratio%
25.55
24.20
22.45
23.02
25.84
25.31
23.86
26.17
28.66
26.05
26.97
26.05
25.43
69
22.38
Shares (diluted)M
32.39
30.61
35.36
36.61
40.50
41.91
39.38
45.21
50.50
56.37
23.09
6.84%
5.75%
86
18.21
Buyback yield%
27.06
29.25
28.84
30.19
32.95
33.68
31.54
30.77
29.66
30.64
10.68
30.77
30.42
80
0.715
D/E ratiox
2.046
2.394
2.298
2.694
2.794
3.153
3.221
3.350
3.316
3.801
1.225
3.316
2.974
38
1.243
Enterprise value¥B
1.655
1.684
1.805
1.999
2.261
2.328
2.562
2.923
3.278
3.267
0.765
7.64%
7.28%
16
0.886
LT debt¥B
0.693
0.689
0.701
0.654
0.706
0.770
0.859
0.792
0.697
0.678
1.268
(0.82%)
0.22%
83
Revenue
¥1.334B
1.69%
1.00×
Cost of revenue
¥704.2M
1.96%
1.03×
Operating expenses
¥194.4M
1.68%
1.00×
Property and equipment
17.27%
Spread over hurdle
23.23%