0.352
Revenue¥B
1.271
1.291
1.319
1.381
1.433
1.459
1.503
1.543
1.555
1.598
0.374
2.20%
2.67%
42
9.53
Revenue growth%
5.76
7.92
10.52
13.46
12.10
9.38
6.47
6.18
6.55
7.42
17.68
6.55
7.67
44
6.28
Gross margin%
18.55
15.86
14.64
13.01
12.51
11.35
10.50
8.66
11.25
14.20
21.29
11.25
12.76
9
27.07
Operating margin%
23.22
21.56
24.53
25.16
25.45
24.31
24.68
21.82
18.95
21.61
28.40
21.82
23.76
47
29.47
Net margin%
22.96
24.10
21.64
23.31
24.28
21.57
21.32
20.70
18.03
18.87
17.63
20.70
21.61
39
34.39
P/E ratio (avg)x
9.305
8.571
8.136
8.132
7.569
7.714
7.945
8.703
8.835
8.575
23.12
8.575
8.353
25
19.42
EV/EBITx
22.03
22.52
25.76
27.12
31.06
35.49
38.13
37.53
43.14
47.74
21.61
38.13
33.27
33
29.12
FCF yield (avg)%
11.20
12.57
10.79
9.43
7.40
4.79
4.57
2.24
0.40
3.39
9.65
3.39
6.10
73
9.94
FCF margin%
32.73
34.31
32.05
34.42
34.00
32.79
30.24
31.30
30.10
32.42
9.13
31.30
32.57
70
0.586
FCF / Net incomex
0.700
0.700
0.695
0.742
0.818
0.812
0.905
0.835
0.849
0.918
1.575
0.849
0.815
58
14.77
ROIC%
8.05
5.76
7.23
8.16
5.62
2.95
3.03
3.87
6.71
9.05
11.96
3.87
6.24
78
29.68
Return on equity%
24.49
23.82
22.88
22.49
20.01
21.43
19.64
20.74
22.66
24.30
9.04
21.43
22.57
85
25.39
Return on assets%
16.15
16.62
15.94
15.20
16.90
14.46
12.26
12.09
13.64
14.50
19.69
13.64
14.85
16
1.59
EPS¥
1.55
1.60
1.70
1.64
1.50
1.41
1.54
1.45
1.31
1.40
1.68
(1.34%)
(1.12%)
—
22.33
EPS growth%
26.51
26.67
27.51
29.84
29.72
27.02
27.27
26.23
28.14
29.09
8.63
27.27
27.39
90
1.62
Bookvalue per sh¥
0.72
0.85
0.93
1.10
1.07
1.19
1.20
1.18
1.26
1.50
1.36
7.06%
8.79%
—
0.73
FCF per share¥
1.63
1.53
1.50
1.69
1.58
1.51
1.52
1.69
1.92
1.89
0.53
3.73%
0.80%
—
0.40
Dividend per sh¥
1.37
1.48
1.77
1.98
2.30
2.23
2.67
2.87
3.37
3.26
1.68
7.15%
9.90%
—
21.08
Div yield (avg)%
10.71
11.76
10.05
8.73
7.23
4.68
6.18
7.42
5.53
6.91
26.01
6.18
7.32
63
29.84
Payout ratio%
9.21
10.00
10.50
13.10
15.90
13.91
15.74
16.65
16.38
15.62
19.12
15.74
14.76
15
481.8
Shares (diluted)M
384.5
431.3
459.9
456.4
459.8
430.6
402.0
394.4
412.5
452.7
481.5
(0.31%)
2.86%
91
22.30
Buyback yield%
20.06
21.18
20.65
20.09
19.36
19.20
19.14
21.12
19.22
16.46
17.48
19.20
19.71
61
0.561
D/E ratiox
0.802
0.887
0.865
1.044
1.076
1.231
1.451
1.464
1.609
1.593
0.624
1.464
1.154
19
0.675
Enterprise value¥B
1.016
1.106
1.133
1.322
1.523
1.622
1.707
1.978
2.287
2.402
0.180
9.54%
8.61%
67
987.2
LT debt¥M
816.5
791.7
850.8
730.4
790.3
859.9
844.9
828.1
759.1
789.0
720.0
(0.03%)
(0.16%)
71
Revenue
¥1.598B
2.67%
1.00×
Cost of revenue
¥1.011B
2.25%
0.96×
Operating expenses
¥235.8M
3.81%
1.12×
Property and equipment
18.69%