1.133
Revenue¥B
1.241
1.284
1.366
1.445
1.537
1.586
1.662
1.769
1.850
1.979
1.231
5.18%
5.20%
32
20.34
Revenue growth%
7.63
6.30
5.92
7.20
7.89
9.41
10.65
8.38
9.18
11.23
10.68
9.41
8.13
10
2.98
Gross margin%
6.63
4.96
5.38
4.90
7.89
8.41
7.66
6.75
6.13
5.65
26.97
6.75
6.38
16
14.96
Operating margin%
27.46
29.44
26.44
27.64
27.06
29.41
29.01
29.52
30.89
32.88
11.35
29.52
29.21
42
23.84
Net margin%
20.78
21.67
19.72
18.49
17.99
19.76
22.66
20.99
20.49
22.15
23.75
20.99
20.64
29
28.33
P/E ratio (avg)x
41.06
46.60
49.95
49.00
58.91
68.25
76.21
76.27
86.33
84.87
6.473
76.27
63.58
28
15.25
EV/EBITx
11.99
13.24
14.87
15.28
15.80
18.15
19.66
23.15
27.07
27.07
10.73
23.15
16.98
24
24.49
FCF yield (avg)%
22.15
24.81
27.47
29.49
26.94
24.77
24.61
24.20
22.64
25.64
12.57
24.61
24.79
64
26.32
FCF margin%
12.04
10.95
13.68
12.62
9.77
11.06
10.79
12.28
12.14
12.08
20.87
12.08
12.06
89
1.447
FCF / Net incomex
0.903
0.864
0.838
0.877
0.898
0.907
0.858
0.803
0.782
0.856
0.251
0.856
0.861
18
18.39
ROIC%
18.00
18.21
19.40
16.66
18.88
18.62
18.03
16.04
15.70
17.12
28.73
17.12
18.01
63
25.21
Return on equity%
24.55
26.94
29.08
26.15
27.53
26.56
27.88
28.47
27.23
28.88
26.72
27.88
27.38
12
11.01
Return on assets%
18.99
20.13
18.46
15.92
14.84
12.93
15.45
15.29
14.12
13.32
28.71
14.12
15.37
6
0.20
EPS¥
0.30
0.29
0.30
0.30
0.33
0.32
0.34
0.35
0.34
0.39
0.21
3.25%
3.92%
—
25.75
EPS growth%
25.89
25.78
23.30
22.88
25.78
23.65
21.27
21.15
19.87
20.47
6.35
21.15
23.09
26
0.07
Bookvalue per sh¥
0.17
0.16
0.16
0.17
0.17
0.16
0.17
0.18
0.18
0.19
0.16
2.20%
2.75%
—
0.08
FCF per share¥
0.07
0.07
0.06
0.07
0.07
0.07
0.06
0.06
0.07
0.07
0.16
0.41%
2.08%
—
0.13
Dividend per sh¥
0.28
0.24
0.24
0.23
0.23
0.20
0.20
0.18
0.17
0.17
0.22
(5.96%)
(4.21%)
—
27.78
Div yield (avg)%
11.17
11.52
9.05
11.46
10.32
7.41
9.22
6.53
4.18
3.75
2.03
6.53
9.13
41
28.71
Payout ratio%
15.29
15.12
17.69
20.37
17.52
16.67
15.62
16.54
14.58
15.05
5.30
15.62
16.08
9
2.747
Shares (diluted)B
3.735
3.871
4.564
5.313
6.066
6.653
6.631
7.519
8.514
8.827
2.869
7.79%
10.32%
5
28.91
Buyback yield%
23.38
24.62
25.47
23.76
21.29
23.34
25.44
25.92
26.55
27.49
10.92
25.92
25.03
33
0.269
D/E ratiox
1.095
1.217
1.288
1.426
1.518
1.560
1.544
1.691
1.630
1.578
0.825
1.578
1.531
43
1.494
Enterprise value¥B
1.579
1.553
1.821
1.900
1.893
1.893
1.976
2.321
2.303
2.336
0.232
4.30%
4.40%
55
1.307
LT debt¥B
1.131
1.024
0.984
0.959
0.853
0.848
0.743
0.757
0.747
0.659
0.623
(5.05%)
(4.97%)
91
Revenue
¥1.979B
5.20%
1.00×
Cost of revenue
¥1.078B
5.22%
1.00×
Operating expenses
¥408.7M
5.00%
0.98×
Property and equipment
15.73%