0.113
Revenue¥B
0.788
0.820
0.857
0.893
0.921
0.953
0.986
1.002
1.025
0.120
0.130
2.79%
3.54%
42
12.34
Revenue growth%
25.60
23.87
24.39
24.57
24.01
26.87
27.21
25.12
22.79
17.91
9.29
25.12
24.85
83
6.63
Gross margin%
16.34
14.98
13.82
13.58
16.32
16.14
13.80
12.22
10.43
19.77
6.69
13.80
14.40
56
13.07
Operating margin%
23.31
24.41
27.13
25.65
27.14
25.51
27.08
28.70
30.22
15.20
12.77
27.14
26.36
17
7.13
Net margin%
2.88
4.85
3.63
4.18
1.76
0.40
3.08
0.44
2.69
23.19
3.25
1.76
2.78
49
36.83
P/E ratio (avg)x
42.01
42.55
41.01
39.34
43.46
49.37
52.41
50.15
57.54
31.53
10.08
50.15
43.01
71
31.89
EV/EBITx
20.35
17.68
16.26
16.32
14.00
14.86
14.23
12.24
12.40
21.98
18.66
14.00
15.56
90
20.49
FCF yield (avg)%
17.09
20.03
19.94
20.15
19.41
17.50
17.10
18.00
17.53
27.72
5.99
17.53
18.19
75
23.81
FCF margin%
4.93
6.32
7.71
8.56
9.28
11.89
9.24
11.87
9.38
17.66
29.37
9.38
8.90
13
0.517
FCF / Net incomex
0.529
0.629
0.700
0.737
0.754
0.818
0.921
0.895
1.044
0.824
1.108
0.895
0.746
51
27.04
ROIC%
22.23
22.31
23.30
23.93
24.59
21.75
22.95
25.79
27.07
18.49
15.41
24.59
23.12
47
28.61
Return on equity%
21.72
19.54
17.55
16.52
16.53
16.10
16.39
15.83
13.25
26.13
20.04
16.10
16.53
41
11.07
Return on assets%
19.93
20.28
21.61
24.25
24.47
24.29
22.63
21.67
23.89
12.03
5.17
23.89
22.15
28
91.39
EPS¥
90.75
97.20
112.42
132.39
127.92
126.45
128.58
140.91
149.79
97.70
102.78
2.50%
8.15%
—
10.24
EPS growth%
22.77
24.82
25.89
26.68
29.18
30.50
28.51
27.78
25.25
20.87
22.08
28.51
26.28
16
78.11
Bookvalue per sh¥
118.88
122.56
134.40
129.05
140.83
153.21
177.77
184.14
206.51
62.45
42.89
9.86%
5.56%
—
122.39
FCF per share¥
47.31
55.18
58.96
56.91
60.21
57.76
62.14
65.77
76.25
168.15
168.78
6.02%
6.22%
—
128.08
Dividend per sh¥
147.16
151.97
176.43
172.92
179.72
211.95
234.22
254.55
283.80
182.05
68.13
10.42%
10.95%
—
28.85
Div yield (avg)%
5.70
7.34
7.89
5.02
2.84
1.26
2.51
5.47
5.96
19.27
12.99
2.84
5.24
57
23.03
Payout ratio%
17.29
18.48
18.02
18.08
15.63
16.15
18.69
17.65
16.29
26.00
17.07
16.29
17.83
59
1.492
Shares (diluted)M
2.249
2.194
2.107
2.135
2.421
2.628
2.876
2.993
3.253
1.562
1.539
8.79%
5.37%
61
16.15
Buyback yield%
8.09
9.14
9.60
12.58
13.69
11.60
14.01
16.43
16.17
2.92
28.69
14.01
12.09
35
1.700
D/E ratiox
1.688
1.555
1.581
1.487
1.325
1.272
1.374
1.277
1.191
1.507
1.644
1.277
1.431
48
0.077
Enterprise value¥B
0.987
1.064
0.954
1.014
0.938
0.933
0.859
0.868
0.865
0.448
0.092
(3.13%)
0.21%
30
0.036
LT debt¥B
0.773
0.795
0.889
0.971
1.105
1.142
1.137
1.186
1.265
0.728
0.401
5.42%
6.46%
60
Revenue
¥1.025B
3.54%
1.00×
Cost of revenue
¥527.8M
3.57%
1.00×
Operating expenses
¥172.2M
3.26%
0.97×
Property and equipment
16.62%
Cash and investments
16.51%
Spread over hurdle
13.98%