0.787
Revenue¥B
1.090
1.172
1.232
1.318
1.376
1.437
1.500
1.599
1.649
1.700
0.880
4.32%
5.27%
37
8.10
Revenue growth%
25.68
23.28
23.85
23.56
24.73
23.36
23.56
24.12
25.36
26.13
13.70
24.12
23.98
42
22.51
Gross margin%
25.46
25.27
27.89
26.42
28.67
28.92
28.81
30.53
29.56
26.71
27.76
28.92
28.28
11
24.35
Operating margin%
21.85
18.95
18.25
21.04
23.30
24.71
24.37
22.73
21.91
23.06
17.98
23.06
22.32
38
14.68
Net margin%
8.77
11.64
12.80
9.94
11.13
9.59
10.43
11.36
11.18
10.50
3.55
10.50
10.81
43
26.16
P/E ratio (avg)x
7.508
7.656
7.489
8.626
8.918
8.515
9.130
10.77
11.40
12.89
36.88
10.77
8.772
19
11.99
EV/EBITx
34.03
36.14
35.75
33.07
29.61
31.95
29.66
31.52
27.81
27.11
24.24
29.66
31.74
55
16.53
FCF yield (avg)%
3.64
5.70
6.73
9.42
11.70
11.52
11.15
9.55
11.10
10.93
10.40
11.10
10.24
63
28.18
FCF margin%
22.75
21.62
23.34
23.47
23.70
21.38
19.39
18.68
17.78
20.48
5.57
19.39
21.50
38
0.948
FCF / Net incomex
1.169
1.359
1.403
1.568
1.741
1.936
2.000
2.274
2.247
2.522
1.178
2.247
1.838
84
9.59
ROIC%
11.08
9.86
6.97
5.66
8.53
10.08
11.46
8.73
9.98
10.41
24.77
10.08
9.92
45
14.92
Return on equity%
0.40
2.17
2.87
0.40
0.40
0.40
0.40
0.40
0.40
0.40
9.40
0.40
0.40
74
2.91
Return on assets%
11.50
14.02
11.95
13.67
11.98
13.97
15.48
12.80
15.79
17.97
16.94
15.48
13.82
95
24.04
EPS¥
17.87
19.30
22.31
24.87
23.64
27.23
26.50
26.36
27.63
27.18
25.57
2.83%
4.05%
—
16.64
EPS growth%
13.28
13.90
16.55
16.70
18.37
20.73
23.69
21.29
19.76
22.29
15.43
21.29
19.06
36
27.54
Bookvalue per sh¥
8.50
9.38
10.52
11.41
11.46
12.75
13.23
14.16
13.87
12.65
14.91
2.01%
5.39%
—
29.38
FCF per share¥
14.66
14.60
14.42
12.60
13.42
11.99
11.70
12.43
12.54
13.16
8.89
(0.39%)
(0.62%)
—
20.64
Dividend per sh¥
38.33
39.60
47.29
45.59
53.21
55.69
57.84
60.54
69.07
71.00
25.79
5.94%
6.69%
—
10.43
Div yield (avg)%
7.99
10.92
10.46
10.77
9.81
7.06
7.36
6.48
4.95
5.40
15.77
6.48
7.67
39
6.64
Payout ratio%
5.69
6.51
4.26
2.37
3.12
3.75
0.86
0.40
0.40
0.40
17.69
0.40
2.75
82
15.34
Shares (diluted)M
15.20
15.88
15.78
17.88
18.43
18.94
20.98
22.57
21.36
20.94
15.05
2.59%
3.23%
85
10.86
Buyback yield%
13.26
13.15
12.78
14.26
14.46
15.96
18.19
17.23
19.70
20.29
7.54
18.19
15.21
52
0.515
D/E ratiox
0.759
0.830
0.888
0.953
1.019
1.068
1.030
1.103
1.277
1.371
0.348
1.103
1.024
13
1.713
Enterprise value¥B
0.927
1.042
1.040
1.004
1.134
1.258
1.217
1.377
1.284
1.247
0.308
1.91%
4.49%
25
1.803
LT debt¥B
3.968
4.295
4.899
5.813
5.739
6.824
7.776
8.903
10.76
10.95
0.733
13.80%
11.73%
13
Revenue
¥1.700B
5.27%
1.00×
Cost of revenue
¥936.9M
5.47%
1.02×
Operating expenses
¥391.3M
4.82%
0.96×
Goodwill & intangibles
19.31%
Property and equipment
15.35%
Spread over hurdle
(6.01%)