0.590
Revenue¥B
0.764
0.832
0.886
0.923
0.981
1.066
1.125
1.196
1.247
1.317
0.657
6.06%
6.12%
64
9.23
Revenue growth%
15.76
13.45
12.33
12.85
12.23
13.61
11.46
10.56
8.80
10.92
5.41
10.92
12.28
30
16.75
Gross margin%
17.47
18.11
17.61
17.10
17.46
18.47
20.35
22.90
23.40
24.62
21.05
22.90
18.29
25
19.71
Operating margin%
3.08
0.40
0.40
0.40
0.40
0.40
3.40
4.66
1.76
1.28
14.40
1.76
0.84
21
15.17
Net margin%
28.91
29.29
28.62
27.89
28.94
31.07
32.90
32.58
33.85
34.57
28.65
32.90
30.18
71
21.18
P/E ratio (avg)x
10.49
10.85
11.07
11.16
10.33
11.35
10.68
9.644
9.724
8.947
28.81
9.724
10.58
12
34.84
EV/EBITx
31.05
34.75
40.26
46.57
52.93
62.02
60.41
61.65
74.26
83.49
30.11
62.02
56.67
41
13.15
FCF yield (avg)%
20.09
22.86
21.48
22.42
20.69
23.12
21.40
21.04
20.53
18.42
12.93
21.04
21.22
24
14.94
FCF margin%
16.09
14.99
17.67
17.44
15.47
16.04
15.72
13.90
15.34
16.25
7.15
15.72
15.88
90
0.821
FCF / Net incomex
0.875
0.826
0.726
0.628
0.675
0.713
0.631
0.559
0.589
0.570
0.393
0.589
0.653
6
25.91
ROIC%
5.81
6.22
4.73
5.69
7.78
6.90
4.31
6.99
9.53
12.37
4.73
6.99
6.56
30
28.95
Return on equity%
0.40
0.40
0.94
1.93
0.85
2.88
4.31
1.53
1.04
0.40
5.20
1.53
0.99
34
21.96
Return on assets%
35.54
34.86
36.20
38.15
38.19
39.26
38.45
38.45
38.44
41.18
26.65
38.45
38.31
73
36.54
EPS¥
81.85
90.10
105.71
105.01
117.61
138.18
155.01
163.69
158.39
182.32
40.54
9.16%
8.19%
—
27.14
EPS growth%
11.09
11.74
12.68
13.31
13.30
11.35
9.87
11.97
14.71
14.96
17.07
11.97
12.33
79
85.20
Bookvalue per sh¥
74.92
84.48
87.67
100.92
98.49
95.98
100.24
108.20
112.12
119.38
49.26
3.92%
3.99%
—
18.46
FCF per share¥
46.48
45.30
51.71
55.03
58.34
62.38
72.59
82.11
78.57
78.82
32.12
6.20%
7.11%
—
20.34
Dividend per sh¥
39.65
45.07
51.81
59.74
57.86
66.32
68.04
81.06
91.57
105.92
82.59
12.86%
10.37%
—
26.52
Div yield (avg)%
5.78
7.81
5.18
6.80
8.64
11.15
9.11
10.04
9.02
9.02
18.06
9.11
8.83
19
7.91
Payout ratio%
23.80
25.42
23.23
21.12
21.25
22.22
24.85
24.45
25.59
23.87
12.86
24.45
23.84
82
7.827
Shares (diluted)M
6.176
6.546
6.007
5.324
5.659
6.001
5.659
4.985
4.874
4.456
7.727
(4.67%)
(4.44%)
46
24.45
Buyback yield%
22.19
24.62
26.79
29.57
28.91
30.08
29.92
32.13
30.86
29.39
26.10
30.08
29.48
5
1.467
D/E ratiox
1.129
1.191
1.287
1.435
1.536
1.576
1.657
1.779
1.827
2.137
0.532
1.779
1.556
73
229.9
Enterprise value¥M
174.7
171.3
174.2
169.3
165.8
178.1
197.0
229.7
248.8
254.7
516.9
8.96%
3.69%
33
1.149
LT debt¥B
1.170
1.336
1.297
1.468
1.452
1.404
1.388
1.562
1.715
1.994
0.079
6.55%
5.74%
6
Revenue
¥1.317B
6.12%
1.00×
Cost of revenue
¥724.2M
6.06%
0.99×
Operating expenses
¥291.5M
5.99%
0.99×
Property and equipment
17.09%