0.916
Revenue¥B
3.525
3.653
3.777
3.904
4.067
4.236
4.396
4.595
4.804
1.024
1.010
4.24%
4.01%
94
15.21
Revenue growth%
31.77
32.50
31.27
31.74
30.49
28.35
26.59
28.66
26.93
20.10
26.98
28.35
30.10
71
20.32
Gross margin%
8.62
8.89
8.55
10.72
12.61
15.59
16.97
16.99
14.71
23.90
18.29
15.59
11.66
15
18.16
Operating margin%
6.70
4.54
5.59
4.01
2.10
3.35
3.11
3.28
1.28
5.55
2.21
3.11
3.68
64
10.62
Net margin%
30.65
29.39
31.38
32.58
33.47
36.20
35.10
37.94
39.41
12.87
17.23
36.20
33.03
33
28.43
P/E ratio (avg)x
44.72
49.43
53.36
61.87
59.76
62.19
63.70
60.28
60.47
37.31
8.739
60.47
60.02
7
7.491
EV/EBITx
12.84
12.89
12.67
11.58
12.88
12.28
13.64
13.23
12.09
37.81
22.12
12.88
12.86
28
16.99
FCF yield (avg)%
14.25
12.02
12.98
13.84
13.32
12.70
12.90
15.10
15.14
21.60
28.06
13.32
13.58
80
21.93
FCF margin%
8.12
5.69
6.37
5.22
3.99
4.29
2.29
0.88
3.57
6.94
23.43
3.57
4.75
12
0.373
FCF / Net incomex
0.478
0.536
0.547
0.619
0.739
0.782
0.812
0.874
1.002
1.380
1.775
0.812
0.679
90
12.17
ROIC%
19.10
21.50
19.72
22.05
19.68
22.40
19.72
21.20
23.17
6.10
11.27
21.20
21.06
28
13.26
Return on equity%
1.24
0.40
2.92
4.78
4.91
5.96
4.89
6.34
6.11
16.47
15.80
5.96
4.83
54
15.62
Return on assets%
12.47
15.06
13.48
15.09
14.42
15.34
13.61
15.86
14.94
16.54
2.53
14.94
14.68
31
84.79
EPS¥
64.29
69.23
67.19
75.73
84.36
99.34
112.68
128.06
125.85
87.93
103.27
10.69%
7.22%
—
24.74
EPS growth%
11.41
12.61
14.12
15.55
18.35
17.58
17.28
19.40
20.28
6.90
24.28
18.35
16.41
65
19.87
Bookvalue per sh¥
70.03
71.19
62.64
59.95
61.84
52.91
47.02
45.36
44.54
27.22
106.00
(5.77%)
(5.27%)
—
46.63
FCF per share¥
128.04
115.33
103.23
89.66
84.00
85.97
89.23
88.16
84.37
61.72
111.30
(1.21%)
(3.12%)
—
95.31
Dividend per sh¥
47.60
53.46
59.64
57.99
67.23
70.02
76.91
83.11
88.57
67.92
83.97
8.84%
7.19%
—
14.92
Div yield (avg)%
16.13
17.74
18.89
18.76
16.42
18.86
20.36
20.63
20.59
25.66
11.06
20.36
18.81
39
21.32
Payout ratio%
11.30
12.60
10.32
7.47
8.30
6.59
4.36
6.56
7.94
13.27
26.42
6.59
8.12
31
17.61
Shares (diluted)M
26.07
28.33
27.30
28.12
31.40
35.24
36.36
33.86
34.98
17.93
17.56
4.46%
5.56%
58
12.08
Buyback yield%
5.80
5.30
2.95
5.68
3.44
3.80
1.74
0.40
0.40
28.80
2.85
1.74
3.33
64
1.494
D/E ratiox
0.816
0.881
0.864
0.779
0.818
0.756
0.645
0.566
0.483
1.665
0.263
0.645
0.797
9
5.315
Enterprise value¥B
11.44
12.49
12.68
13.74
14.03
15.75
17.42
17.38
19.23
5.619
3.763
6.96%
8.19%
69
4.207
LT debt¥B
4.644
4.466
4.524
4.928
4.262
3.934
3.841
4.156
4.322
2.320
0.913
(2.59%)
(2.07%)
29
Revenue
¥4.804B
4.01%
1.00×
Cost of revenue
¥2.283B
3.89%
0.99×
Operating expenses
¥1.038B
4.15%
1.01×
Property and equipment
17.95%
Goodwill & intangibles
16.82%
Return on capital
106.60%
Spread over hurdle
98.51%