0.623
Revenue¥B
1.757
1.916
2.007
2.135
2.264
2.406
2.626
2.747
2.885
3.128
0.664
6.67%
6.80%
46
6.06
Revenue growth%
6.97
6.56
6.81
4.29
6.37
7.93
8.75
7.61
8.44
7.32
25.85
7.93
7.14
30
15.95
Gross margin%
31.45
28.77
29.74
27.26
29.63
30.60
31.13
30.33
29.28
27.22
13.58
30.33
29.69
84
8.15
Operating margin%
26.48
27.52
28.10
29.77
27.23
27.47
27.01
28.85
29.52
30.00
11.15
28.85
27.81
49
22.00
Net margin%
26.13
28.31
29.58
30.94
29.31
28.91
26.54
24.14
22.03
19.53
10.46
24.14
27.42
28
23.87
P/E ratio (avg)x
28.63
26.41
27.81
27.96
24.78
24.10
24.14
21.73
21.47
18.77
36.72
21.73
24.46
82
17.25
EV/EBITx
14.33
14.61
15.84
18.22
17.64
17.18
19.24
18.08
17.82
20.74
15.22
18.08
17.73
93
29.58
FCF yield (avg)%
26.98
26.11
26.93
24.00
26.09
27.14
27.53
25.85
27.30
28.63
27.55
27.30
26.95
12
23.44
FCF margin%
0.40
0.40
0.40
1.90
3.40
0.90
1.14
0.40
2.89
3.40
19.73
1.14
1.02
16
1.204
FCF / Net incomex
1.166
1.291
1.402
1.353
1.286
1.401
1.341
1.454
1.605
1.590
1.749
1.454
1.377
8
13.14
ROIC%
17.81
19.19
18.89
21.11
18.48
19.50
17.64
14.80
14.96
13.73
14.40
14.96
18.15
82
22.67
Return on equity%
15.97
14.50
14.50
15.21
17.95
15.12
15.81
13.35
12.64
12.23
3.09
13.35
14.81
6
3.51
Return on assets%
26.28
27.55
25.18
22.74
25.17
26.98
29.97
29.49
29.52
29.71
3.82
29.52
27.26
8
0.38
EPS¥
0.62
0.62
0.64
0.70
0.79
0.88
0.97
0.99
1.15
1.16
0.41
8.01%
7.07%
—
18.65
EPS growth%
28.06
29.05
28.38
26.51
27.48
27.62
28.70
26.14
24.42
24.79
9.94
26.14
27.55
70
0.24
Bookvalue per sh¥
0.45
0.43
0.44
0.48
0.44
0.41
0.45
0.43
0.47
0.52
0.56
3.50%
1.75%
—
0.37
FCF per share¥
0.37
0.37
0.40
0.37
0.33
0.34
0.36
0.39
0.36
0.30
0.30
(1.47%)
(3.28%)
—
0.38
Dividend per sh¥
0.60
0.69
0.80
0.86
0.91
1.07
1.27
1.37
1.34
1.49
0.49
10.43%
10.65%
—
18.58
Div yield (avg)%
19.44
19.72
18.73
17.82
18.58
19.10
18.79
17.78
15.68
15.01
27.53
17.78
18.65
13
12.23
Payout ratio%
14.75
13.39
15.85
14.27
12.15
9.81
7.96
9.78
7.29
5.65
9.10
7.96
10.98
12
2.118
Shares (diluted)B
2.617
2.378
2.664
2.922
3.279
3.733
4.141
4.535
4.941
5.572
2.066
11.19%
7.20%
50
29.68
Buyback yield%
4.97
6.81
8.92
7.45
5.40
3.49
0.53
0.40
0.40
1.07
6.34
0.53
4.23
74
0.440
D/E ratiox
1.407
1.391
1.611
1.834
1.809
1.794
1.844
1.908
2.257
2.378
1.327
1.908
1.822
71
1.048
Enterprise value¥B
2.592
3.063
3.026
3.425
3.308
3.873
4.390
4.611
4.602
5.106
2.194
9.07%
8.74%
61
0.254
LT debt¥B
1.148
1.295
1.474
1.665
1.564
1.765
1.607
1.691
1.837
1.932
1.626
4.33%
4.73%
49
Revenue
¥3.128B
6.80%
1.00×
Cost of revenue
¥1.838B
6.74%
0.99×
Operating expenses
¥727.0M
7.21%
1.04×
Property and equipment
20.60%
Goodwill & intangibles
17.98%