1.377
Revenue¥B
2.515
2.491
2.455
2.402
2.401
2.366
2.402
2.350
2.339
2.382
1.451
(0.16%)
(0.48%)
55
27.83
Revenue growth%
14.57
12.88
13.19
15.25
12.40
13.12
13.27
12.05
10.65
11.96
28.59
12.05
13.00
86
23.08
Gross margin%
12.62
12.69
13.77
16.14
14.17
11.76
14.49
16.13
14.78
12.16
3.69
14.49
13.97
36
18.26
Operating margin%
18.47
20.40
21.53
19.32
21.58
22.81
22.63
23.12
23.89
26.39
5.99
23.12
22.11
73
29.02
Net margin%
15.35
15.87
17.28
16.72
19.22
20.19
23.03
24.67
23.18
25.60
23.56
23.18
19.70
87
17.08
P/E ratio (avg)x
24.48
26.24
27.21
31.71
31.30
32.32
30.95
32.19
31.18
29.69
35.35
31.18
31.07
45
28.54
EV/EBITx
52.84
59.43
66.92
64.97
72.85
68.95
78.37
72.01
79.38
74.11
34.46
74.11
70.48
76
27.87
FCF yield (avg)%
10.04
8.40
10.17
12.24
12.38
9.94
9.13
7.06
8.77
6.27
4.05
8.77
9.53
80
12.63
FCF margin%
9.02
10.75
7.89
7.13
6.06
7.53
5.61
7.76
7.29
8.09
4.90
7.53
7.64
78
1.714
FCF / Net incomex
1.239
1.090
1.182
1.069
1.045
0.960
0.856
0.909
0.927
0.858
1.781
0.909
1.002
76
18.96
ROIC%
8.66
11.37
10.11
8.90
11.88
9.61
11.90
14.06
11.28
11.34
26.44
11.34
11.31
59
26.97
Return on equity%
10.03
8.93
6.84
7.16
8.26
8.90
10.77
10.91
10.74
11.62
27.00
10.77
9.48
9
8.33
Return on assets%
11.28
14.24
12.61
11.42
10.95
8.67
11.28
13.48
14.38
17.07
12.66
13.48
12.01
94
25.81
EPS¥
4.21
4.00
3.44
3.04
3.21
3.00
3.23
3.03
3.14
2.99
26.65
(1.39%)
(4.70%)
—
18.90
EPS growth%
31.02
29.43
28.63
30.73
30.96
33.39
32.20
34.63
36.26
33.91
10.86
33.91
31.61
10
5.64
Bookvalue per sh¥
18.67
17.06
17.54
15.74
16.15
17.84
16.11
17.43
18.96
19.28
32.03
3.61%
0.56%
—
34.81
FCF per share¥
34.06
34.33
32.22
33.05
29.89
29.53
33.20
31.36
32.77
30.48
22.40
0.40%
(1.32%)
—
34.70
Dividend per sh¥
41.14
44.44
46.74
53.06
61.48
68.90
76.37
73.25
83.59
96.53
26.34
9.44%
8.86%
—
22.74
Div yield (avg)%
1.95
4.48
3.62
0.87
0.40
0.40
2.43
1.28
1.11
2.86
27.51
1.28
1.61
30
5.30
Payout ratio%
28.97
31.95
29.80
30.26
32.99
35.94
35.45
32.72
33.63
35.35
4.11
35.35
32.86
94
39.82
Shares (diluted)M
32.52
31.86
27.39
25.30
23.90
21.89
20.81
19.07
19.20
17.68
40.79
(5.86%)
(5.34%)
43
20.62
Buyback yield%
11.25
14.14
16.61
17.75
20.32
18.65
17.27
14.34
16.83
14.61
2.50
16.83
16.72
55
1.044
D/E ratiox
0.320
0.342
0.395
0.422
0.485
0.560
0.569
0.534
0.580
0.567
0.749
0.567
0.510
6
1,028
Enterprise value¥M
398.9
396.4
371.1
377.3
386.2
380.4
411.5
450.6
453.1
448.7
537.3
3.05%
1.95%
72
0.543
LT debt¥B
1.115
1.202
1.298
1.398
1.466
1.454
1.295
1.129
1.135
1.011
1.838
(7.16%)
(0.63%)
39
Revenue
¥2.382B
(0.48%)
1.00×
Cost of revenue
¥996.1M
(0.42%)
1.01×
Operating expenses
¥584.8M
(0.57%)
0.99×
Property and equipment
16.37%
Spread over hurdle
17.17%