1.192
Revenue¥B
3.135
3.234
3.255
3.368
3.410
3.437
3.441
3.508
3.627
3.683
1.280
1.56%
1.99%
95
28.14
Revenue growth%
8.14
6.47
9.43
12.20
12.07
12.70
14.99
14.06
16.15
15.20
29.48
14.99
12.45
86
28.43
Gross margin%
8.27
10.94
11.89
14.77
15.95
15.06
13.35
14.81
17.49
19.63
5.10
15.06
14.79
11
14.75
Operating margin%
24.06
21.66
22.55
23.59
23.27
22.29
20.02
17.04
15.95
14.14
10.05
17.04
21.97
48
18.84
Net margin%
17.78
19.98
20.38
22.08
24.65
22.40
19.69
22.57
23.10
20.39
6.27
22.40
21.23
13
31.37
P/E ratio (avg)x
22.52
22.95
24.61
21.97
22.50
22.43
21.83
23.37
21.90
24.32
29.77
22.43
22.51
48
32.63
EV/EBITx
19.60
20.18
21.45
22.33
26.34
26.89
28.83
29.88
33.56
34.84
18.71
29.88
26.61
46
10.35
FCF yield (avg)%
12.95
10.12
12.18
11.27
9.62
8.44
6.56
6.38
5.87
3.92
17.05
6.38
9.03
18
17.20
FCF margin%
17.00
18.20
16.37
13.54
13.88
13.36
11.03
8.21
8.87
11.20
20.49
11.03
13.45
95
0.144
FCF / Net incomex
0.111
0.121
0.115
0.129
0.138
0.150
0.175
0.199
0.203
0.201
0.452
0.199
0.144
84
2.98
ROIC%
23.23
25.34
26.91
27.65
25.22
22.93
25.02
24.50
21.92
19.52
7.22
22.93
24.76
48
13.33
Return on equity%
12.99
15.32
17.27
16.77
18.35
20.65
17.84
19.52
17.92
17.92
2.04
17.92
17.88
55
19.23
Return on assets%
4.68
3.44
6.00
3.26
3.62
1.67
0.40
0.40
2.68
5.59
6.00
1.67
3.35
39
2.04
EPS¥
2.68
2.76
3.10
3.23
3.77
3.81
3.79
3.68
3.88
4.47
2.16
3.45%
4.70%
—
5.01
EPS growth%
22.19
22.81
24.63
23.75
22.39
24.43
26.94
29.17
29.60
26.91
26.39
26.94
24.53
89
2.71
Bookvalue per sh¥
1.39
1.45
1.63
1.48
1.64
1.51
1.37
1.52
1.62
1.79
2.12
1.79%
2.25%
—
1.67
FCF per share¥
2.24
2.59
2.86
3.24
3.13
2.92
3.33
3.50
4.04
4.48
2.38
7.39%
7.21%
—
3.23
Dividend per sh¥
0.98
0.99
0.87
0.83
0.84
0.73
0.69
0.77
0.80
0.78
1.18
(1.46%)
(3.12%)
—
4.87
Div yield (avg)%
15.17
13.09
11.74
13.73
15.67
15.57
12.68
13.99
16.79
18.75
15.88
15.57
14.58
74
21.89
Payout ratio%
29.61
27.86
26.23
28.06
25.78
24.42
23.60
24.88
27.00
29.13
5.82
24.88
26.62
20
483.9
Shares (diluted)M
396.4
427.6
483.0
481.8
516.6
502.2
529.0
595.0
570.0
584.8
476.3
2.51%
4.36%
42
17.17
Buyback yield%
20.61
22.40
22.97
23.44
25.04
25.26
22.75
24.75
22.44
22.29
6.93
22.75
22.86
85
1.188
D/E ratiox
0.936
0.966
0.894
0.962
0.985
1.076
1.010
0.885
0.861
0.867
0.634
0.885
0.949
87
2.914
Enterprise value¥B
0.664
0.648
0.671
0.638
0.635
0.708
0.796
0.915
0.834
0.843
2.969
5.82%
2.41%
94
1.524
LT debt¥B
1.647
1.935
2.054
2.085
2.384
2.629
2.949
2.947
3.120
3.494
0.901
7.94%
8.39%
71
Revenue
¥3.683B
1.99%
1.00×
Cost of revenue
¥1.763B
1.92%
0.99×
Operating expenses
¥867.7M
2.55%
1.06×
Property and equipment
19.47%
Cash and investments
15.90%