0.508
Revenue¥B
0.900
0.949
0.996
1.021
1.084
1.115
1.157
1.208
1.258
1.321
0.524
4.04%
4.55%
12
20.07
Revenue growth%
9.52
12.07
13.35
13.84
11.37
10.15
9.05
7.69
4.71
7.20
6.14
7.69
9.83
40
8.04
Gross margin%
18.68
18.83
18.85
20.08
21.60
20.87
18.67
15.91
14.29
14.36
18.67
15.91
18.76
61
10.18
Operating margin%
5.04
5.95
3.89
0.98
0.55
0.40
0.40
0.40
3.01
4.79
24.71
0.40
1.99
59
27.85
Net margin%
3.52
2.22
4.61
4.51
6.45
3.91
1.92
0.40
0.40
0.40
12.81
0.40
2.87
80
15.95
P/E ratio (avg)x
28.41
30.63
34.55
38.85
44.70
42.92
44.50
51.38
49.98
49.97
7.193
49.97
43.71
87
16.83
EV/EBITx
20.19
23.59
25.70
28.40
32.58
36.30
39.43
40.90
40.20
40.61
25.93
40.20
34.44
51
27.97
FCF yield (avg)%
26.92
29.75
31.59
29.80
31.66
34.54
32.68
34.59
36.03
34.98
3.63
34.59
32.17
9
25.14
FCF margin%
24.48
26.29
27.81
30.71
31.50
32.68
32.35
32.08
30.21
29.82
20.68
32.08
30.46
73
1.658
FCF / Net incomex
2.183
2.168
2.035
1.912
2.178
2.343
2.590
2.527
2.623
2.944
0.906
2.590
2.263
59
22.18
ROIC%
7.83
9.58
8.93
10.17
11.73
13.38
15.49
14.78
15.44
16.98
5.41
15.44
12.56
40
28.38
Return on equity%
29.61
31.99
30.12
29.21
31.59
29.23
27.86
29.48
32.26
29.66
4.22
29.48
29.63
62
12.32
Return on assets%
4.06
5.83
3.95
2.83
0.61
0.40
0.40
0.40
0.40
0.40
10.13
0.40
0.51
67
40.00
EPS¥
70.74
77.42
89.44
105.48
111.16
106.72
120.29
124.87
135.39
142.75
43.38
5.13%
8.72%
—
21.05
EPS growth%
10.30
8.70
9.13
10.73
13.37
13.93
11.24
12.20
11.65
13.06
23.01
12.20
11.45
18
62.56
Bookvalue per sh¥
57.05
53.20
55.29
61.24
64.25
70.37
66.18
62.45
67.64
69.58
29.13
1.61%
2.40%
—
53.51
FCF per share¥
20.45
20.33
17.65
19.18
18.36
18.62
17.55
17.47
16.65
18.12
10.82
(0.26%)
(1.63%)
—
28.43
Dividend per sh¥
18.49
20.70
22.46
26.08
25.34
27.60
28.19
31.01
31.16
37.06
56.52
7.90%
7.12%
—
20.67
Div yield (avg)%
21.12
18.45
17.85
16.99
16.48
14.06
15.01
14.22
12.14
10.74
25.00
14.06
15.74
35
17.61
Payout ratio%
15.90
14.24
14.28
12.50
11.78
12.43
13.42
11.90
9.94
8.80
3.65
11.90
12.46
12
14.21
Shares (diluted)M
18.28
16.20
16.92
16.58
18.42
17.33
17.56
17.53
15.72
15.64
14.65
(3.21%)
(0.92%)
84
22.25
Buyback yield%
24.63
23.63
26.27
23.57
25.98
26.28
25.18
25.89
26.38
27.25
2.00
26.28
25.94
86
0.158
D/E ratiox
0.535
0.574
0.632
0.652
0.606
0.599
0.591
0.617
0.686
0.699
0.646
0.617
0.611
79
0.829
Enterprise value¥B
0.480
0.475
0.493
0.552
0.543
0.572
0.576
0.627
0.651
0.722
1.040
5.85%
3.93%
85
0.141
LT debt¥B
0.446
0.438
0.442
0.414
0.404
0.411
0.447
0.423
0.367
0.321
1.457
(4.51%)
(3.68%)
53
Revenue
¥1.321B
4.55%
1.00×
Cost of revenue
¥741.0M
4.51%
1.00×
Operating expenses
¥126.0M
4.06%
0.95×
Property and equipment
17.71%