1.408
Revenue¥B
1.100
1.110
1.122
1.111
1.093
1.124
1.133
1.161
1.190
1.215
1.449
2.14%
0.81%
36
9.42
Revenue growth%
11.62
13.89
12.92
10.65
10.72
13.34
12.04
9.40
8.40
6.08
10.74
9.40
11.17
47
4.56
Gross margin%
28.64
27.61
24.90
22.77
23.85
23.55
24.42
25.47
27.54
30.46
2.40
25.47
25.19
59
12.71
Operating margin%
27.49
27.64
27.16
26.73
24.68
27.31
28.51
29.37
28.95
27.60
17.25
28.51
27.54
76
27.96
Net margin%
27.38
29.47
26.58
24.83
22.14
24.79
22.83
22.98
24.09
23.31
26.19
23.31
24.44
14
28.09
P/E ratio (avg)x
32.96
34.09
32.51
33.61
30.98
31.77
31.73
35.47
39.56
39.55
35.60
35.47
33.29
82
7.518
EV/EBITx
15.40
16.75
16.54
16.77
15.27
14.52
12.76
11.97
12.60
10.95
13.70
12.60
14.90
67
4.22
FCF yield (avg)%
18.78
16.86
17.89
20.88
21.38
22.51
20.96
21.30
19.29
16.66
14.58
20.96
20.08
23
9.64
FCF margin%
3.63
1.40
0.40
1.61
0.54
2.25
4.84
7.29
5.58
7.16
10.43
5.58
2.94
27
0.565
FCF / Net incomex
0.968
0.971
1.016
1.048
1.047
0.987
0.999
1.082
1.182
1.119
1.080
1.082
1.031
75
5.29
ROIC%
6.99
6.78
6.99
7.60
7.61
7.54
7.82
7.69
8.57
10.50
14.08
7.82
7.60
76
2.57
Return on equity%
15.25
14.84
14.50
15.85
15.18
17.03
17.49
18.96
17.88
17.70
27.91
17.70
16.44
30
12.47
Return on assets%
11.10
9.76
9.61
11.53
12.03
12.43
13.44
13.56
15.27
13.97
12.32
13.56
12.23
92
69.91
EPS¥
77.53
75.21
68.69
73.25
80.10
87.72
96.57
108.80
114.85
131.80
74.09
10.47%
6.43%
—
26.95
EPS growth%
24.18
25.92
26.52
26.29
28.75
26.63
27.71
28.87
30.56
32.21
24.97
28.87
27.17
50
12.95
Bookvalue per sh¥
33.77
30.33
29.19
28.99
28.27
24.53
21.08
22.01
20.61
18.57
34.88
(8.06%)
(6.53%)
—
46.94
FCF per share¥
64.90
63.22
64.46
61.90
71.38
84.45
87.97
97.58
95.20
99.02
19.76
6.76%
5.91%
—
51.56
Dividend per sh¥
75.64
74.95
72.80
67.34
72.25
74.11
69.52
59.56
64.48
59.26
69.43
(3.89%)
(1.65%)
—
4.94
Div yield (avg)%
26.39
23.79
25.28
25.79
23.52
22.60
24.63
26.06
27.24
28.34
20.54
26.06
25.53
80
5.36
Payout ratio%
7.30
6.34
8.59
8.60
8.89
7.41
9.34
8.77
9.21
10.07
27.92
9.21
8.69
50
8.675
Shares (diluted)M
10.49
11.67
12.35
13.74
14.01
14.72
14.23
14.56
16.30
16.58
8.733
3.42%
5.46%
69
20.99
Buyback yield%
1.83
0.40
2.76
3.93
2.83
2.04
4.58
3.89
5.54
3.09
15.85
3.89
2.96
65
0.366
D/E ratiox
0.594
0.698
0.817
0.837
0.797
0.936
0.978
1.103
1.252
1.383
0.814
1.103
0.886
61
0.660
Enterprise value¥B
0.501
0.538
0.582
0.618
0.665
0.609
0.608
0.676
0.745
0.715
1.388
1.47%
4.26%
22
0.437
LT debt¥B
0.879
0.877
0.815
0.918
1.015
0.972
1.009
1.017
1.128
1.160
0.864
2.72%
3.34%
80
Revenue
¥1.215B
0.81%
1.00×
Cost of revenue
¥637.0M
1.02%
1.02×
Operating expenses
¥190.5M
1.06%
1.03×
Property and equipment
16.44%
Spread over hurdle
29.93%