1.212
Revenue¥B
0.839
0.913
0.985
1.026
1.076
1.150
1.210
1.315
1.373
1.466
1.349
6.38%
6.32%
60
28.21
Revenue growth%
24.75
23.41
24.14
25.29
25.46
23.49
25.83
28.08
25.49
24.68
13.66
25.49
25.02
57
19.79
Gross margin%
15.80
17.77
17.07
15.34
16.32
18.96
16.75
14.97
15.48
15.98
22.77
15.98
16.15
16
19.81
Operating margin%
18.37
18.91
17.93
18.98
19.71
21.21
19.29
21.91
22.05
21.60
11.24
21.60
19.50
74
26.96
Net margin%
26.91
29.17
27.34
24.90
27.23
29.10
30.28
30.44
32.62
31.90
20.60
30.44
29.14
67
35.29
P/E ratio (avg)x
20.57
18.70
18.72
17.58
17.26
16.59
14.88
15.19
13.89
13.71
13.39
14.88
16.92
71
28.05
EV/EBITx
18.78
17.39
15.19
14.81
13.99
13.67
14.14
15.30
13.69
14.75
25.53
14.14
14.78
21
24.40
FCF yield (avg)%
27.50
25.05
22.47
20.44
22.26
20.80
21.44
20.86
23.20
26.13
4.33
21.44
22.37
46
12.78
FCF margin%
12.98
11.08
8.46
6.16
7.63
9.56
7.24
8.14
9.96
10.46
7.75
9.56
9.01
89
1.334
FCF / Net incomex
0.490
0.487
0.556
0.505
0.521
0.536
0.576
0.641
0.710
0.681
1.204
0.641
0.546
90
19.37
ROIC%
6.09
3.31
6.09
3.41
5.18
5.95
4.31
1.78
4.15
5.02
20.45
4.31
4.66
59
9.82
Return on equity%
4.93
6.09
7.29
6.73
7.93
5.26
2.90
1.64
2.63
2.93
18.72
2.90
5.09
23
3.82
Return on assets%
20.73
18.53
20.25
19.25
21.89
20.32
17.98
15.55
13.58
12.11
4.30
15.55
18.89
17
78.82
EPS¥
23.04
24.56
25.13
26.85
25.61
25.01
25.24
24.56
27.07
28.83
88.15
2.39%
2.29%
—
22.11
EPS growth%
30.34
33.04
32.06
32.70
33.29
34.08
35.44
36.08
36.38
35.95
19.49
35.95
33.69
87
81.07
Bookvalue per sh¥
27.06
25.37
22.48
21.92
19.16
16.26
17.15
16.87
17.35
18.13
57.54
(1.10%)
(4.37%)
—
77.41
FCF per share¥
78.18
68.71
63.47
65.46
59.45
64.82
63.94
63.91
59.55
58.05
88.53
(0.48%)
(3.27%)
—
47.54
Dividend per sh¥
22.70
22.71
23.05
23.70
27.64
30.12
28.06
28.36
26.78
28.65
70.01
0.72%
1.82%
—
15.69
Div yield (avg)%
16.54
15.69
14.94
16.20
14.50
13.40
16.15
15.41
18.36
15.97
27.69
15.97
15.83
94
25.27
Payout ratio%
14.02
14.46
14.74
17.36
16.81
15.52
17.43
17.02
16.73
17.68
24.47
17.02
16.77
59
7.013
Shares (diluted)M
5.637
5.848
5.775
5.502
5.925
6.293
6.706
6.530
6.354
5.870
6.950
(0.19%)
(0.09%)
41
27.78
Buyback yield%
31.96
30.72
30.68
32.18
30.82
31.20
30.09
27.52
28.94
30.99
12.82
30.09
30.77
72
0.422
D/E ratiox
1.466
1.684
1.931
1.762
1.803
1.810
1.795
1.723
1.781
2.004
1.655
1.795
1.788
51
1.257
Enterprise value¥B
0.904
1.097
1.276
1.460
1.699
1.803
1.845
1.966
2.019
2.403
0.515
7.18%
11.98%
14
1,035
LT debt¥M
711.9
706.6
782.4
752.2
765.7
761.3
819.2
866.5
811.8
738.5
261.4
(0.72%)
1.42%
6
Revenue
¥1.466B
6.32%
1.00×
Cost of revenue
¥750.7M
6.14%
0.98×
Operating expenses
¥232.4M
7.14%
1.08×
Property and equipment
15.55%
Spread over hurdle
27.92%