0.118
Revenue¥B
0.959
0.986
1.011
1.022
1.069
1.103
1.159
1.220
1.255
1.282
0.127
3.69%
3.26%
10
16.34
Revenue growth%
2.85
5.18
5.28
3.24
5.30
4.64
2.47
3.51
6.06
3.45
9.13
3.51
4.07
22
12.11
Gross margin%
20.50
18.42
16.87
19.47
16.83
16.57
18.66
19.24
18.49
16.53
29.79
18.49
18.46
89
24.51
Operating margin%
0.40
2.33
4.74
5.06
7.35
4.86
1.90
4.20
6.09
4.21
28.21
4.21
4.47
22
10.21
Net margin%
24.84
23.62
23.24
22.11
23.91
26.49
26.78
26.92
26.27
24.78
18.84
26.49
24.81
93
36.14
P/E ratio (avg)x
26.20
26.63
29.38
26.24
27.22
25.19
27.80
29.04
28.43
29.46
9.181
28.43
27.51
13
27.90
EV/EBITx
24.05
22.66
22.68
22.38
23.97
24.24
24.88
25.27
27.51
27.24
12.30
25.27
24.14
75
23.68
FCF yield (avg)%
23.06
23.36
22.37
21.56
24.19
21.62
20.25
20.97
20.50
21.99
14.13
20.97
21.80
90
13.40
FCF margin%
13.92
13.23
14.54
15.63
15.27
17.73
16.46
16.69
17.42
18.23
29.85
17.42
16.05
84
1.548
FCF / Net incomex
2.050
2.256
2.314
2.380
2.464
2.752
2.896
3.056
3.287
3.570
0.256
3.056
2.608
66
23.78
ROIC%
24.20
23.27
23.75
22.29
19.39
16.76
15.66
15.20
17.93
19.94
7.91
16.76
19.67
10
3.91
Return on equity%
5.82
6.14
6.91
6.35
7.11
6.80
8.73
8.45
6.56
6.26
25.57
6.80
6.68
54
3.15
Return on assets%
18.66
18.64
20.04
20.54
22.55
22.32
19.71
20.06
19.67
19.63
4.32
19.71
19.87
35
4.57
EPS¥
4.82
4.65
4.44
5.01
5.43
5.20
5.79
6.07
6.29
6.14
4.98
2.47%
2.34%
—
10.17
EPS growth%
6.65
4.89
7.80
6.74
5.62
5.22
6.74
6.46
5.50
6.74
17.28
6.46
6.56
36
6.24
Bookvalue per sh¥
2.96
2.68
2.56
2.24
2.25
2.26
2.17
2.31
2.49
2.44
3.47
1.56%
(3.14%)
—
2.95
FCF per share¥
3.49
3.98
4.19
4.13
4.22
4.37
4.30
4.82
4.75
4.96
4.78
3.29%
3.01%
—
7.44
Dividend per sh¥
5.23
5.05
5.44
5.31
5.57
6.49
7.62
8.15
8.99
9.74
5.50
11.82%
6.95%
—
9.68
Div yield (avg)%
25.37
23.91
23.10
23.00
25.19
22.51
25.37
26.46
24.69
25.27
17.89
25.27
24.94
76
18.17
Payout ratio%
8.50
10.65
11.43
11.09
13.86
13.61
11.56
9.14
8.38
10.93
24.33
10.93
11.01
88
119.8
Shares (diluted)M
196.5
219.4
230.9
266.1
270.3
317.8
371.4
387.6
446.3
440.4
119.0
10.26%
10.52%
45
19.08
Buyback yield%
14.70
13.17
11.78
12.58
12.48
10.95
11.72
8.89
8.87
10.04
8.32
10.04
11.75
36
1.287
D/E ratiox
1.481
1.504
1.528
1.640
1.824
1.788
1.842
2.164
2.570
2.776
1.012
2.164
1.806
60
0.828
Enterprise value¥B
0.579
0.558
0.641
0.758
0.910
0.889
0.981
1.140
1.126
1.227
0.431
6.16%
8.47%
64
271.9
LT debt¥M
330.8
332.8
341.6
323.1
288.1
296.6
264.9
238.8
238.8
220.2
996.4
(5.23%)
(4.15%)
63
Revenue
¥1.282B
3.26%
1.00×
Cost of revenue
¥744.2M
3.42%
1.01×
Operating expenses
¥186.4M
3.06%
0.98×
Property and equipment
18.46%
Cash and investments
16.72%
Spread over hurdle
13.53%