1.293
Revenue¥B
1.697
1.775
1.846
1.878
1.983
2.045
2.152
2.216
2.255
2.370
1.432
3.63%
3.63%
76
29.36
Revenue growth%
26.73
24.64
22.53
23.07
25.39
27.31
27.57
28.23
26.76
28.23
25.23
27.57
26.74
14
2.86
Gross margin%
16.47
18.10
21.01
21.74
18.95
18.20
19.50
21.54
22.29
22.55
24.35
21.54
20.25
53
12.52
Operating margin%
19.30
19.79
22.72
23.85
20.89
21.40
20.96
19.58
21.43
21.58
23.47
21.40
21.18
36
8.52
Net margin%
31.35
34.26
37.08
36.82
35.47
34.90
33.05
31.85
33.92
35.17
26.34
33.92
34.58
42
31.59
P/E ratio (avg)x
17.88
20.28
18.56
20.99
21.29
23.07
23.59
23.87
22.90
25.51
35.87
23.59
22.09
67
26.26
EV/EBITx
39.19
36.30
32.86
33.25
30.49
33.65
32.66
34.57
37.24
36.23
22.94
34.57
34.11
41
27.80
FCF yield (avg)%
10.51
13.09
13.78
14.26
14.19
15.06
15.82
18.08
19.61
22.23
3.12
18.08
14.66
69
16.78
FCF margin%
15.80
13.65
14.85
13.83
13.90
14.96
15.66
13.21
11.84
9.14
14.40
13.21
13.87
21
0.673
FCF / Net incomex
1.782
1.957
1.852
1.741
1.699
1.665
1.488
1.463
1.576
1.626
1.418
1.576
1.682
35
2.82
ROIC%
18.12
16.31
18.69
17.61
19.43
19.06
21.34
24.05
21.81
20.55
24.31
21.34
19.24
79
18.45
Return on equity%
5.13
4.85
2.53
4.47
5.45
6.89
6.71
5.40
5.10
2.98
20.17
5.40
5.12
38
7.08
Return on assets%
7.38
6.69
6.32
3.59
3.21
5.86
6.74
8.71
6.99
5.00
9.26
6.74
6.50
79
1.17
EPS¥
1.39
1.50
1.70
2.03
2.01
2.06
2.27
2.59
2.65
3.08
1.24
8.96%
7.96%
—
16.75
EPS growth%
23.53
21.37
20.90
21.67
18.99
18.71
17.56
15.76
17.49
19.92
9.76
17.56
19.45
70
0.49
Bookvalue per sh¥
0.24
0.24
0.24
0.24
0.24
0.24
0.23
0.20
0.18
0.18
0.71
(5.58%)
(2.12%)
—
1.64
FCF per share¥
1.83
2.00
2.11
2.10
2.09
2.28
2.44
2.73
3.08
3.31
0.63
9.59%
7.88%
—
1.73
Dividend per sh¥
2.01
2.27
2.57
3.02
3.05
3.01
3.39
3.97
3.99
4.79
0.27
9.50%
9.22%
—
25.98
Div yield (avg)%
25.20
22.76
20.34
20.64
18.71
19.23
21.68
23.23
25.70
26.99
14.42
23.23
22.22
24
21.37
Payout ratio%
4.64
3.39
0.92
2.58
1.21
1.00
0.40
0.40
1.68
0.40
26.84
0.40
1.10
10
551.1
Shares (diluted)M
577.7
620.0
619.9
670.4
660.3
689.3
583.1
536.9
513.7
523.7
565.0
(4.53%)
(1.07%)
36
20.40
Buyback yield%
2.73
0.40
2.09
0.40
0.40
0.40
0.40
0.40
2.04
0.40
28.05
0.40
0.40
19
1.141
D/E ratiox
0.686
0.729
0.717
0.676
0.703
0.671
0.742
0.712
0.704
0.772
1.170
0.712
0.708
32
2.093
Enterprise value¥B
1.261
1.345
1.381
1.228
1.072
1.079
1.111
1.147
1.122
1.086
1.801
0.26%
(0.90%)
79
1,442
LT debt¥M
300.4
282.7
304.6
316.7
298.1
325.5
306.0
331.7
298.0
268.3
568.7
(2.08%)
(2.00%)
55
Revenue
¥2.370B
3.63%
1.00×
Cost of revenue
¥1.471B
3.38%
0.98×
Operating expenses
¥255.8M
3.38%
0.98×
Property and equipment
15.39%
Goodwill & intangibles
15.16%