0.772
Revenue¥B
1.790
1.865
1.936
1.954
2.008
2.010
2.027
2.047
2.076
2.106
0.841
0.96%
2.03%
20
10.13
Revenue growth%
30.22
30.66
32.87
30.17
31.17
30.41
27.70
28.48
25.69
28.54
6.16
28.48
30.19
63
27.76
Gross margin%
29.51
27.35
27.20
26.57
27.92
27.20
28.07
30.67
32.35
32.37
29.53
30.67
27.99
5
24.49
Operating margin%
24.49
27.11
29.48
29.48
31.23
33.47
36.31
34.22
34.02
31.30
11.38
34.02
31.27
46
25.65
Net margin%
28.08
25.17
23.33
22.35
24.11
21.35
22.76
24.38
27.09
27.27
11.35
24.38
24.24
70
24.02
P/E ratio (avg)x
38.23
40.95
43.62
46.75
49.69
48.49
47.63
49.59
49.96
50.90
17.32
49.59
48.06
40
16.00
EV/EBITx
33.80
37.69
35.52
38.47
40.47
41.69
42.55
44.72
43.22
48.53
21.59
43.22
41.08
82
28.82
FCF yield (avg)%
5.17
6.75
8.24
8.70
8.07
9.54
10.00
10.60
13.11
11.92
20.77
10.60
9.12
88
9.38
FCF margin%
14.57
17.35
19.55
19.99
17.78
16.85
18.47
20.28
17.65
15.08
21.87
17.65
17.71
18
0.797
FCF / Net incomex
1.644
1.470
1.355
1.349
1.367
1.416
1.529
1.430
1.216
1.094
0.345
1.416
1.392
72
7.92
ROIC%
23.95
25.19
22.73
24.85
23.52
24.37
26.90
25.29
26.95
23.95
29.14
25.29
24.61
62
8.40
Return on equity%
11.30
10.24
10.89
11.19
8.48
10.45
8.72
6.53
6.16
7.71
6.62
7.71
9.48
57
12.70
Return on assets%
13.86
14.20
12.87
10.18
11.49
14.40
16.93
16.79
17.47
14.88
25.32
16.79
14.30
32
0.48
EPS¥
0.54
0.53
0.62
0.64
0.75
0.79
0.76
0.90
0.85
0.95
0.54
4.88%
6.83%
—
25.67
EPS growth%
29.98
30.63
29.30
30.99
30.76
30.57
30.29
31.98
33.43
31.11
13.52
31.11
30.70
86
0.52
Bookvalue per sh¥
0.56
0.62
0.64
0.59
0.62
0.60
0.58
0.56
0.64
0.62
0.30
0.20%
1.69%
—
0.49
FCF per share¥
0.99
1.07
1.16
1.13
1.21
1.31
1.50
1.46
1.41
1.60
0.28
5.67%
5.52%
—
0.57
Dividend per sh¥
0.28
0.26
0.25
0.26
0.27
0.28
0.27
0.28
0.30
0.29
0.69
1.41%
0.84%
—
29.80
Div yield (avg)%
25.55
28.02
29.15
26.65
24.44
26.01
23.62
25.63
22.76
25.07
21.57
25.07
25.59
69
17.17
Payout ratio%
0.40
0.47
0.40
1.58
3.94
5.92
7.28
5.23
6.33
7.39
22.13
6.33
4.58
27
2.022
Shares (diluted)B
2.281
2.426
2.284
2.413
2.673
2.844
2.898
3.258
3.424
3.663
2.035
6.51%
6.10%
72
24.21
Buyback yield%
0.40
0.40
0.40
0.40
0.40
2.06
4.77
5.43
6.04
3.76
26.64
4.77
1.23
85
0.120
D/E ratiox
0.711
0.742
0.740
0.693
0.698
0.691
0.678
0.744
0.754
0.838
1.082
0.744
0.726
48
0.728
Enterprise value¥B
1.904
1.734
1.518
1.439
1.556
1.523
1.486
1.606
1.419
1.553
1.673
(0.04%)
(3.13%)
84
2.364
LT debt¥B
2.308
2.656
2.622
2.947
3.132
3.436
3.634
3.746
3.851
4.207
0.509
6.08%
5.62%
35
Revenue
¥2.106B
2.03%
1.00×
Cost of revenue
¥1.474B
2.03%
1.00×
Operating expenses
¥455.8M
1.83%
0.98×
Property and equipment
16.66%
Goodwill & intangibles
15.23%
Spread over hurdle
(3.69%)