1.053
Revenue¥B
1.323
1.408
1.552
1.689
1.823
1.936
2.087
2.253
2.379
2.511
1.155
6.62%
7.26%
36
7.96
Revenue growth%
30.85
30.03
27.95
25.92
27.37
27.19
25.37
25.83
23.22
22.54
22.09
25.37
26.55
90
25.14
Gross margin%
12.70
15.62
16.62
18.99
20.74
23.27
23.16
24.72
23.47
23.62
23.17
23.47
21.95
51
17.17
Operating margin%
14.97
12.62
13.72
12.04
14.94
17.57
16.40
19.39
18.10
17.45
2.03
17.57
15.68
39
6.38
Net margin%
31.65
33.18
34.17
31.37
31.11
31.11
33.70
31.97
33.55
35.43
18.99
33.55
32.58
58
25.93
P/E ratio (avg)x
22.66
23.62
22.42
22.88
23.00
23.35
21.82
20.43
22.26
24.51
8.155
22.26
22.77
34
30.73
EV/EBITx
20.54
19.69
20.76
22.40
24.83
27.40
25.50
24.09
26.38
28.45
29.18
26.38
24.46
21
17.42
FCF yield (avg)%
5.98
3.05
5.37
4.08
3.23
5.52
5.37
2.52
1.11
0.61
7.08
2.52
3.65
40
10.98
FCF margin%
4.22
5.40
5.78
5.20
6.65
4.86
5.76
4.09
6.27
8.48
5.61
5.76
5.58
30
0.457
FCF / Net incomex
1.723
1.520
1.525
1.493
1.378
1.381
1.194
1.102
1.163
1.265
0.323
1.194
1.380
81
8.93
ROIC%
30.99
32.55
30.14
29.04
29.85
26.85
27.08
29.86
30.67
30.85
4.15
29.86
30.00
39
10.91
Return on equity%
6.51
5.94
5.31
5.85
8.83
9.13
8.36
10.42
10.60
9.33
27.84
9.33
8.60
67
4.38
Return on assets%
12.79
14.82
15.92
17.55
14.64
14.38
14.64
16.06
17.94
18.02
22.64
16.06
15.37
59
0.20
EPS¥
0.29
0.25
0.25
0.27
0.29
0.30
0.31
0.32
0.29
0.28
0.21
(0.76%)
0.23%
—
28.97
EPS growth%
25.10
25.90
25.26
22.68
25.10
25.43
24.20
23.24
25.83
27.82
2.98
25.43
25.18
77
0.22
Bookvalue per sh¥
0.29
0.29
0.25
0.23
0.24
0.22
0.23
0.22
0.24
0.23
0.11
(0.63%)
(3.37%)
—
0.07
FCF per share¥
0.65
0.67
0.73
0.78
0.78
0.83
0.87
0.98
1.05
1.10
0.09
6.93%
6.35%
—
0.20
Dividend per sh¥
0.29
0.31
0.29
0.30
0.31
0.32
0.32
0.30
0.28
0.29
0.07
(0.74%)
(0.43%)
—
9.37
Div yield (avg)%
9.72
11.95
14.04
15.25
12.81
15.16
13.29
10.66
7.68
5.94
16.97
10.66
12.38
82
12.71
Payout ratio%
29.38
30.65
28.97
30.14
29.41
26.64
24.21
21.68
22.82
24.39
27.28
24.21
27.80
46
2.683
Shares (diluted)B
2.345
2.136
2.088
1.806
1.755
1.713
1.553
1.547
1.528
1.545
2.709
(2.52%)
(4.77%)
94
24.25
Buyback yield%
1.87
0.40
0.40
0.40
0.40
1.96
1.93
0.40
0.40
0.40
10.44
0.40
0.40
70
0.915
D/E ratiox
0.664
0.712
0.759
0.829
0.875
0.917
0.918
0.991
0.979
1.122
1.261
0.979
0.896
62
0.572
Enterprise value¥B
1.237
1.265
1.491
1.562
1.712
1.812
1.867
2.099
2.495
2.682
0.423
9.40%
8.24%
80
1.871
LT debt¥B
1.490
1.415
1.459
1.415
1.272
1.181
1.072
0.971
0.902
0.831
0.321
(8.17%)
(6.51%)
24
Revenue
¥2.511B
7.26%
1.00×
Cost of revenue
¥1.758B
7.26%
1.00×
Operating expenses
¥452.2M
7.31%
1.00×
Cash and investments
22.14%
Property and equipment
17.25%