11.77
Revenue¥B
7.675
7.962
8.175
8.634
9.041
9.603
9.996
10.31
10.81
11.20
13.01
4.37%
4.31%
57
14.85
Revenue growth%
12.31
14.89
16.13
16.24
14.79
13.83
15.87
15.79
15.62
16.66
5.95
15.79
15.70
32
6.68
Gross margin%
17.84
18.54
19.64
20.59
19.21
21.66
20.95
20.85
23.00
23.80
14.89
21.66
20.72
78
18.20
Operating margin%
0.40
0.40
1.15
0.40
0.40
0.40
0.62
3.42
6.41
8.58
13.22
3.42
0.51
36
17.70
Net margin%
17.64
19.75
22.23
19.80
19.45
21.03
18.25
16.37
17.51
18.36
27.85
18.25
18.91
22
16.84
P/E ratio (avg)x
19.85
22.85
23.50
23.25
22.22
24.15
25.10
27.06
24.77
26.66
21.42
25.10
23.83
59
30.71
EV/EBITx
18.96
18.07
18.63
19.36
21.65
20.83
20.76
19.78
22.03
22.37
17.86
20.83
20.27
94
16.81
FCF yield (avg)%
15.16
15.43
16.54
18.24
17.42
15.06
12.14
14.82
13.49
11.06
17.51
13.49
15.11
40
9.21
FCF margin%
22.20
24.17
23.44
21.55
19.02
19.36
21.41
19.13
16.71
14.21
4.10
19.13
20.39
77
1.399
FCF / Net incomex
0.710
0.706
0.734
0.784
0.861
0.951
1.059
1.242
1.270
1.452
1.021
1.242
0.906
29
19.27
ROIC%
13.03
15.49
12.59
15.14
12.28
13.10
12.79
11.13
8.31
9.86
20.95
11.13
12.69
88
10.69
Return on equity%
23.97
21.83
23.68
24.73
21.91
22.10
22.99
25.87
23.61
22.09
16.50
22.99
23.30
78
15.36
Return on assets%
16.24
16.37
17.94
16.28
18.22
18.37
17.15
17.48
18.03
18.46
26.11
18.03
17.71
15
25.32
EPS¥
37.46
36.84
37.55
36.70
32.96
32.09
33.73
35.68
32.48
32.54
28.10
(0.26%)
(0.74%)
—
6.89
EPS growth%
25.39
25.69
27.90
30.46
31.64
33.39
34.37
34.91
35.30
37.85
13.92
34.91
32.52
7
20.99
Bookvalue per sh¥
32.10
38.65
46.01
48.29
53.51
61.22
67.68
71.43
77.14
80.29
35.39
8.45%
11.52%
—
30.96
FCF per share¥
11.05
9.97
10.64
11.04
9.75
9.25
8.24
8.67
9.19
9.85
43.88
0.20%
(0.59%)
—
14.91
Dividend per sh¥
9.50
11.21
11.07
12.67
13.16
15.21
15.95
18.30
20.26
22.01
42.65
10.84%
9.39%
—
15.83
Div yield (avg)%
27.96
30.79
33.60
33.48
35.05
36.49
39.49
36.95
35.01
33.79
6.87
36.49
34.40
34
4.13
Payout ratio%
22.62
25.07
26.85
25.83
24.24
25.54
26.01
24.01
23.02
22.73
13.29
24.01
24.66
91
125.5
Shares (diluted)M
234.9
275.0
314.6
379.6
453.3
497.3
572.5
693.9
809.6
823.5
126.7
12.68%
15.48%
51
16.03
Buyback yield%
23.24
22.71
19.75
18.91
20.68
19.18
17.85
15.04
15.73
18.33
18.49
17.85
19.04
13
1.121
D/E ratiox
1.991
2.142
2.204
2.553
2.634
3.067
3.508
4.040
3.947
4.442
0.851
3.947
2.851
18
9.797
Enterprise value¥B
17.95
19.95
19.86
21.42
20.03
20.36
21.43
21.76
21.38
23.50
1.465
3.24%
2.26%
53
2.335
LT debt¥B
6.656
6.344
6.519
7.400
8.277
9.532
10.27
10.67
12.23
12.77
8.738
9.06%
8.13%
35
Revenue
¥11.20B
4.31%
1.00×
Cost of revenue
¥6.412B
4.55%
1.02×
Operating expenses
¥1.431B
4.60%
1.03×
Property and equipment
18.26%
Spread over hurdle
11.90%