0.793
Revenue¥B
1.106
1.175
1.240
1.268
1.327
1.357
1.423
1.518
1.603
1.649
0.811
4.43%
4.50%
82
14.41
Revenue growth%
28.85
26.91
27.43
24.85
23.37
22.04
24.26
24.38
25.48
27.31
18.13
24.38
25.17
85
9.98
Gross margin%
2.47
2.71
4.77
2.12
4.71
7.09
5.51
7.81
6.59
8.37
9.74
7.09
5.14
40
22.14
Operating margin%
15.31
16.65
14.83
15.27
12.44
11.21
8.83
9.52
10.77
8.92
24.06
9.52
11.82
83
6.55
Net margin%
23.93
25.02
22.29
24.66
21.82
24.08
25.88
26.84
28.72
30.50
17.08
26.84
24.84
13
15.40
P/E ratio (avg)x
35.16
35.45
37.18
35.20
32.08
29.93
31.43
26.98
28.41
26.41
17.96
28.41
31.75
15
8.034
EV/EBITx
15.55
16.62
15.84
17.95
17.42
17.25
16.60
17.01
17.30
18.85
16.74
17.25
17.13
85
24.95
FCF yield (avg)%
13.66
15.61
17.57
16.49
18.39
16.82
16.05
13.65
13.64
11.45
4.92
13.65
15.83
23
6.07
FCF margin%
8.79
6.81
6.40
8.52
8.32
8.34
7.58
10.49
9.87
9.89
3.44
9.87
8.43
49
0.334
FCF / Net incomex
0.667
0.717
0.735
0.721
0.646
0.669
0.713
0.731
0.660
0.658
0.126
0.669
0.691
7
8.27
ROIC%
19.24
17.44
17.40
19.20
20.48
20.36
18.55
18.50
17.83
14.89
10.65
18.50
18.52
53
27.51
Return on equity%
24.31
22.96
21.11
22.50
19.96
18.03
17.02
15.78
15.03
16.74
11.36
16.74
18.99
78
16.51
Return on assets%
3.57
0.87
3.80
5.49
3.88
2.80
3.60
5.22
6.00
6.64
22.52
5.22
3.84
26
1.43
EPS¥
7.25
8.44
9.73
9.42
9.34
8.93
9.54
10.92
12.34
12.34
1.50
5.72%
7.31%
—
6.35
EPS growth%
25.82
22.99
22.99
22.60
21.53
20.91
18.87
18.43
17.26
19.04
4.13
18.87
21.22
23
3.61
Bookvalue per sh¥
4.72
4.84
5.39
6.31
7.34
8.34
9.79
10.35
10.81
11.35
1.27
9.10%
10.12%
—
1.03
FCF per share¥
2.10
2.34
2.56
2.76
3.01
3.25
3.05
3.10
2.94
2.83
3.96
(1.21%)
3.39%
—
4.09
Dividend per sh¥
2.53
2.56
2.64
2.66
2.91
3.18
2.90
2.99
3.03
2.92
3.99
0.03%
0.90%
—
24.35
Div yield (avg)%
10.97
12.25
13.65
14.10
14.78
16.98
19.00
18.25
18.58
20.78
27.54
18.58
15.88
92
21.56
Payout ratio%
22.85
20.26
20.91
21.00
22.75
21.82
20.12
22.22
20.14
17.49
27.48
20.14
20.95
70
457.8
Shares (diluted)M
420.7
449.9
485.5
485.0
534.0
492.7
447.8
461.2
440.7
480.7
459.0
(2.08%)
1.56%
50
12.07
Buyback yield%
13.60
16.19
13.86
12.19
14.77
12.30
9.89
12.28
9.41
9.41
21.63
9.89
12.29
29
0.619
D/E ratiox
0.309
0.297
0.289
0.284
0.254
0.246
0.263
0.231
0.236
0.224
1.593
0.236
0.259
76
0.650
Enterprise value¥B
0.920
0.941
0.866
0.800
0.859
0.775
0.678
0.688
0.594
0.538
1.552
(8.93%)
(5.36%)
37
1.914
LT debt¥B
2.516
2.535
2.978
3.355
3.251
3.155
3.007
2.949
3.181
3.031
0.586
(1.40%)
3.34%
57
Revenue
¥1.649B
4.50%
1.00×
Cost of revenue
¥948.7M
4.41%
0.99×
Operating expenses
¥348.9M
4.56%
1.01×
Cash and investments
21.01%
Property and equipment
21.00%
Goodwill & intangibles
15.16%