2.143
Revenue¥B
3.470
3.574
3.576
3.529
3.580
3.593
3.606
3.552
3.562
3.543
2.353
(0.21%)
0.19%
57
16.30
Revenue growth%
9.77
7.00
6.42
9.10
9.05
6.11
8.65
9.50
10.40
11.31
5.32
9.50
9.07
18
11.76
Gross margin%
17.18
16.99
14.40
11.82
14.14
15.90
12.91
9.92
7.70
7.03
29.95
9.92
13.53
8
23.18
Operating margin%
14.31
14.83
17.73
17.37
19.68
18.60
16.47
19.46
16.57
17.57
8.85
17.57
17.47
60
25.07
Net margin%
17.35
15.12
17.49
17.15
17.60
19.32
21.34
19.42
16.52
19.21
15.78
19.32
17.54
61
33.10
P/E ratio (avg)x
23.26
27.13
25.95
29.85
32.18
31.02
30.16
29.73
29.28
30.73
37.11
30.16
29.79
82
7.690
EV/EBITx
39.32
38.66
43.61
41.28
45.44
41.97
43.25
44.87
43.57
42.60
12.09
43.25
42.93
30
27.35
FCF yield (avg)%
11.39
9.89
9.07
8.25
8.09
6.98
9.13
7.72
5.31
7.83
8.18
7.72
8.17
30
24.81
FCF margin%
11.99
10.91
13.31
10.83
10.66
8.86
10.29
9.94
8.47
10.90
19.64
9.94
10.75
77
0.121
FCF / Net incomex
0.294
0.322
0.352
0.353
0.319
0.350
0.313
0.287
0.299
0.297
1.202
0.299
0.316
91
2.67
ROIC%
17.39
17.62
20.44
18.32
17.30
14.56
15.96
13.48
11.07
12.34
11.21
13.48
16.63
11
19.20
Return on equity%
22.74
24.30
22.78
20.35
22.93
25.03
26.04
27.59
27.05
27.63
17.57
27.05
24.66
7
19.13
Return on assets%
12.75
12.37
13.20
13.58
12.23
12.65
14.04
12.46
13.43
13.80
10.58
13.43
12.98
10
51.56
EPS¥
7.13
6.40
5.77
5.35
5.43
5.14
4.75
4.26
4.74
4.43
54.87
(3.96%)
(5.77%)
—
10.42
EPS growth%
6.88
4.64
3.98
5.62
4.22
4.37
3.20
3.72
1.92
4.04
18.17
3.72
4.13
70
62.66
Bookvalue per sh¥
29.86
33.15
36.39
34.83
38.48
36.83
36.76
36.25
42.38
47.42
54.10
4.27%
4.74%
—
50.31
FCF per share¥
96.42
103.41
120.89
128.85
143.02
145.31
156.58
184.23
180.79
188.95
73.86
5.73%
8.96%
—
40.35
Dividend per sh¥
23.00
19.94
17.60
16.01
16.04
15.61
16.97
15.54
15.02
15.39
61.00
(0.82%)
(4.12%)
—
8.70
Div yield (avg)%
20.09
20.59
21.74
21.23
20.49
22.59
22.68
23.95
23.66
21.84
17.95
22.68
21.79
86
29.67
Payout ratio%
16.38
13.96
16.75
13.98
14.32
13.59
15.03
14.77
17.45
19.02
25.01
15.03
14.90
17
31.17
Shares (diluted)M
42.48
46.60
55.93
55.74
59.78
58.62
62.95
63.06
62.54
62.35
30.38
0.84%
5.58%
79
18.53
Buyback yield%
15.39
17.91
15.39
15.34
16.99
19.13
16.96
18.04
16.33
19.13
26.97
18.04
16.98
93
0.986
D/E ratiox
0.233
0.237
0.244
0.259
0.248
0.249
0.282
0.306
0.354
0.341
1.497
0.306
0.254
45
1.933
Enterprise value¥B
2.747
2.689
3.019
2.930
3.217
3.099
3.409
3.195
3.112
3.432
2.449
1.31%
2.52%
14
2.088
LT debt¥B
1.001
1.085
1.216
1.386
1.531
1.575
1.765
1.938
2.101
1.961
3.216
5.08%
7.94%
44
Revenue
¥3.543B
0.19%
1.00×
Cost of revenue
¥2.480B
0.19%
1.00×
Operating expenses
¥717.9M
0.83%
1.07×
Goodwill & intangibles
22.99%
Property and equipment
16.88%
Spread over hurdle
(0.68%)