0.363
Revenue¥B
0.581
0.627
0.679
0.717
0.781
0.818
0.877
0.935
0.993
1.075
0.388
6.59%
6.89%
73
8.99
Revenue growth%
19.51
20.31
18.79
19.20
20.64
19.68
17.94
15.94
13.34
13.11
14.25
15.94
19.00
53
16.39
Gross margin%
26.38
24.54
27.36
24.75
25.22
24.86
23.45
20.83
20.55
22.30
17.71
22.30
24.65
58
21.63
Operating margin%
3.63
1.52
2.26
1.36
4.13
5.95
6.39
8.91
10.13
8.45
3.48
8.45
5.04
69
22.78
Net margin%
22.20
23.17
23.28
20.51
20.84
19.31
19.05
21.24
20.85
22.90
29.28
20.85
21.05
54
17.60
P/E ratio (avg)x
9.891
9.779
9.335
10.19
9.914
10.29
10.59
9.796
8.908
8.566
21.40
9.796
9.843
77
22.04
EV/EBITx
20.22
19.02
19.70
17.15
18.31
19.33
18.63
17.02
14.98
13.49
28.38
17.02
18.47
8
24.66
FCF yield (avg)%
15.90
14.88
15.51
15.17
13.39
15.78
14.48
12.17
11.52
11.04
28.09
12.17
14.68
59
15.03
FCF margin%
26.29
26.15
25.26
27.96
27.03
25.70
28.17
26.21
29.14
26.47
16.10
26.47
26.38
35
1.606
FCF / Net incomex
1.317
1.263
1.262
1.297
1.251
1.324
1.340
1.214
1.345
1.209
0.904
1.324
1.280
72
16.14
ROIC%
0.40
0.40
0.40
0.40
0.59
0.40
0.40
1.96
2.20
5.11
25.27
1.96
0.40
16
24.73
Return on equity%
7.81
6.77
8.42
10.71
8.87
7.92
10.73
13.53
11.85
14.54
24.06
11.85
9.79
31
9.13
Return on assets%
30.49
29.28
27.43
29.63
32.30
29.33
31.67
30.32
31.44
33.14
24.37
31.44
30.40
51
44.64
EPS¥
11.25
11.80
10.66
10.76
10.97
9.77
9.46
9.37
9.00
8.00
46.53
(6.12%)
(2.65%)
—
5.01
EPS growth%
12.40
12.81
10.90
10.81
9.93
10.22
8.29
6.85
6.23
6.58
17.01
6.85
10.07
18
33.45
Bookvalue per sh¥
17.25
16.23
16.99
19.31
20.70
21.61
23.76
22.41
23.26
23.91
30.11
2.93%
4.65%
—
15.34
FCF per share¥
24.32
25.31
23.91
24.85
24.17
25.21
26.01
27.67
29.07
26.92
43.31
2.18%
1.73%
—
16.03
Dividend per sh¥
32.25
33.38
38.05
43.71
42.62
49.21
49.89
52.37
53.68
57.84
10.28
6.30%
6.73%
—
23.55
Div yield (avg)%
15.96
15.84
16.40
17.95
18.00
19.15
21.29
21.51
20.38
23.35
21.72
21.29
18.57
36
12.13
Payout ratio%
30.36
28.51
28.04
30.56
31.40
30.05
29.09
29.86
31.03
29.57
15.62
29.86
29.95
87
7.235
Shares (diluted)M
8.891
9.028
10.15
10.30
9.776
9.908
9.867
11.14
12.49
13.04
7.290
5.94%
4.87%
13
24.77
Buyback yield%
16.31
17.37
16.27
15.58
18.08
20.72
17.94
16.02
15.81
15.42
24.60
16.02
16.29
14
0.535
D/E ratiox
0.930
1.049
1.185
1.357
1.595
1.706
1.904
2.016
2.131
2.137
0.771
2.016
1.650
19
0.186
Enterprise value¥B
1.004
0.951
0.954
0.927
0.951
1.098
1.256
1.454
1.524
1.586
0.195
10.77%
5.12%
61
716.5
LT debt¥M
295.0
272.5
299.7
281.4
299.3
316.1
319.0
359.6
344.9
354.1
803.5
3.42%
1.95%
37
Revenue
¥1.075B
6.89%
1.00×
Cost of revenue
¥619.6M
6.83%
0.99×
Operating expenses
¥223.7M
7.62%
1.07×
Property and equipment
23.53%
Cash and investments
16.03%
Spread over hurdle
(0.46%)