0.622
Revenue¥B
0.642
0.682
0.720
0.761
0.813
0.862
0.914
0.981
1.019
1.097
0.636
6.18%
6.12%
34
4.20
Revenue growth%
21.39
19.37
21.11
21.35
19.77
21.07
22.66
24.92
22.42
22.54
27.39
22.54
21.37
57
16.40
Gross margin%
14.75
13.89
12.03
11.34
13.76
14.31
14.88
14.48
15.37
14.02
22.12
14.48
14.16
65
4.89
Operating margin%
20.36
21.07
23.78
20.83
20.27
17.57
17.80
18.35
19.71
18.96
9.28
18.35
19.99
45
5.25
Net margin%
15.04
12.31
11.86
10.02
8.07
6.02
4.63
2.57
3.49
4.05
4.47
4.05
7.04
64
13.76
P/E ratio (avg)x
13.34
13.26
13.87
13.30
11.45
11.32
9.602
9.898
10.00
10.42
29.90
10.00
11.39
13
18.49
EV/EBITx
12.84
11.70
12.18
12.69
13.37
12.91
13.23
11.87
10.90
11.45
12.06
11.87
12.43
32
3.51
FCF yield (avg)%
20.84
20.32
21.39
21.81
24.75
27.28
28.30
27.21
24.96
26.44
5.76
27.21
24.86
66
25.18
FCF margin%
12.75
12.92
12.43
10.40
11.08
12.53
15.05
16.86
18.85
20.81
6.01
16.86
12.84
7
0.904
FCF / Net incomex
1.395
1.506
1.584
1.629
1.539
1.605
1.863
1.784
1.833
1.716
0.451
1.784
1.617
71
3.24
ROIC%
11.60
11.48
10.57
9.02
8.87
10.62
11.94
11.55
8.65
6.48
24.52
10.62
10.59
51
13.98
Return on equity%
28.69
30.70
31.37
28.71
26.53
24.23
24.04
24.68
26.14
27.66
24.91
24.68
27.09
30
22.70
Return on assets%
17.09
18.87
19.48
16.63
16.20
16.38
18.72
20.44
18.41
16.52
26.72
18.41
17.75
34
44.41
EPS¥
38.71
38.72
36.64
34.30
35.38
34.05
34.40
33.88
32.30
34.76
49.12
(0.36%)
(0.26%)
—
27.93
EPS growth%
8.95
6.03
7.23
6.45
3.86
5.14
2.32
1.35
0.40
0.40
21.50
1.35
4.50
90
26.53
Bookvalue per sh¥
71.44
72.62
81.12
95.39
101.07
116.01
114.89
137.35
155.55
184.02
11.92
12.73%
11.73%
—
22.66
FCF per share¥
44.71
49.27
48.82
55.79
57.66
55.88
52.68
59.56
62.04
71.65
44.07
4.44%
5.43%
—
37.80
Dividend per sh¥
56.09
61.08
58.73
66.14
63.38
62.89
61.14
59.82
62.19
66.20
19.74
0.88%
1.55%
—
28.56
Div yield (avg)%
13.85
11.43
9.77
8.63
11.59
12.62
10.15
8.89
6.41
7.82
21.41
8.89
9.96
34
13.57
Payout ratio%
18.55
16.20
13.60
12.48
14.64
14.64
14.43
14.16
14.97
16.45
20.30
14.64
14.64
14
9.551
Shares (diluted)M
16.74
18.56
20.56
22.39
26.04
25.77
27.84
32.04
33.92
36.85
9.829
7.19%
8.73%
46
3.95
Buyback yield%
20.45
18.78
19.07
19.08
21.84
20.25
21.65
19.06
19.07
19.86
7.83
19.86
19.47
29
1.418
D/E ratiox
1.204
1.329
1.260
1.249
1.331
1.281
1.296
1.434
1.435
1.502
1.022
1.434
1.312
22
0.166
Enterprise value¥B
1.155
1.277
1.407
1.511
1.601
1.580
1.615
1.817
1.843
2.020
0.563
4.76%
6.90%
31
266.5
LT debt¥M
578.8
548.1
593.9
612.1
686.5
782.9
743.6
777.3
833.8
841.6
386.7
4.16%
3.56%
42
Revenue
¥1.097B
6.12%
1.00×
Cost of revenue
¥524.7M
5.83%
0.97×
Operating expenses
¥191.6M
6.34%
1.02×
Property and equipment
13.82%
Spread over hurdle
36.46%