0.228
Revenue¥B
1.236
1.283
1.354
1.412
1.482
1.526
1.620
1.656
1.730
1.798
0.239
3.95%
4.27%
75
27.86
Revenue growth%
2.15
3.32
1.13
3.25
2.59
1.59
0.40
0.40
0.40
3.11
24.72
0.40
1.87
40
11.56
Gross margin%
26.02
25.01
26.96
27.02
28.47
29.98
31.21
28.23
28.55
26.55
20.16
28.55
27.63
5
3.68
Operating margin%
5.63
5.46
5.48
8.36
7.91
8.34
8.91
7.74
6.67
7.16
5.21
7.74
7.45
9
2.49
Net margin%
3.10
2.60
1.38
0.91
3.83
1.95
2.97
3.33
2.24
3.36
3.44
2.97
2.78
35
13.10
P/E ratio (avg)x
14.21
13.54
13.58
15.52
15.43
15.49
15.26
15.33
14.49
15.50
12.75
15.33
15.29
83
25.90
EV/EBITx
17.33
16.62
19.58
19.90
19.39
20.76
23.65
25.10
29.02
28.14
16.25
25.10
20.33
93
15.47
FCF yield (avg)%
10.21
9.24
8.75
7.89
5.18
2.65
3.92
5.78
5.10
6.39
6.71
5.10
6.09
13
5.47
FCF margin%
24.55
23.18
22.20
25.03
27.11
25.56
26.42
29.03
27.65
30.24
29.60
27.65
25.99
89
1.116
FCF / Net incomex
0.372
0.424
0.498
0.600
0.718
0.710
0.828
0.919
0.987
1.196
1.450
0.919
0.714
30
7.89
ROIC%
10.33
12.21
11.95
10.77
13.69
16.00
13.72
15.66
15.20
12.82
29.72
15.20
13.25
93
22.91
Return on equity%
2.83
5.42
3.59
1.05
3.05
2.24
0.40
2.85
4.15
3.34
17.57
2.85
2.95
76
11.42
Return on assets%
17.14
19.07
22.00
20.12
20.25
20.98
22.35
19.67
22.46
19.49
22.83
20.98
20.19
29
49.24
EPS¥
46.16
50.19
49.36
55.29
60.69
63.91
67.55
74.16
77.60
72.66
51.78
3.67%
4.65%
—
25.27
EPS growth%
4.91
4.89
6.99
8.55
10.80
11.83
11.18
13.45
13.63
16.12
6.68
13.45
10.99
22
57.61
Bookvalue per sh¥
24.34
26.34
24.87
22.65
23.02
20.92
19.06
16.62
18.12
17.63
50.07
(5.19%)
(4.18%)
—
47.58
FCF per share¥
12.67
12.24
12.16
11.21
11.46
11.55
10.04
10.53
10.29
8.98
34.55
(4.77%)
(4.94%)
—
47.52
Dividend per sh¥
14.91
15.76
14.40
13.79
14.51
12.95
12.99
12.48
11.57
12.22
62.13
(3.38%)
(2.69%)
—
6.32
Div yield (avg)%
8.62
10.04
8.10
10.27
8.12
9.26
6.38
6.39
7.04
6.19
2.34
6.39
8.11
29
17.29
Payout ratio%
3.25
0.51
1.85
4.47
6.67
7.90
5.44
7.44
5.20
4.17
14.05
5.44
4.83
28
9.016
Shares (diluted)M
9.340
10.66
10.37
11.55
11.60
13.39
15.95
15.74
18.57
19.54
8.924
11.00%
8.11%
80
24.99
Buyback yield%
24.18
22.49
23.63
21.44
22.63
20.62
22.29
19.59
18.69
20.00
2.86
20.00
21.86
31
1.708
D/E ratiox
2.816
3.320
3.481
3.654
3.705
3.747
4.088
4.078
4.080
4.177
0.193
4.080
3.726
32
1.214
Enterprise value¥B
0.401
0.404
0.376
0.372
0.370
0.402
0.404
0.413
0.439
0.467
1.026
4.75%
0.97%
25
1.720
LT debt¥B
0.942
0.982
1.085
1.185
1.268
1.431
1.617
1.778
1.806
1.912
0.644
8.55%
8.69%
28
Revenue
¥1.798B
4.27%
1.00×
Cost of revenue
¥1.071B
4.27%
1.00×
Operating expenses
¥413.9M
4.30%
1.00×
Property and equipment
17.17%
Goodwill & intangibles
16.90%
Spread over hurdle
(1.08%)