1.854
Revenue¥B
4.271
4.455
4.686
5.078
5.544
5.845
6.173
6.735
7.166
7.728
1.898
6.87%
7.04%
11
15.49
Revenue growth%
18.50
19.59
22.03
23.55
23.50
21.96
20.83
21.59
23.70
22.86
24.75
21.96
22.00
93
14.90
Gross margin%
27.42
25.71
23.75
21.60
22.19
20.76
19.32
19.10
18.17
16.57
25.66
19.10
21.18
73
12.33
Operating margin%
13.89
12.80
12.50
13.46
11.12
10.75
13.50
14.52
12.61
14.40
9.02
13.50
13.13
42
9.89
Net margin%
21.51
20.39
20.98
20.90
20.45
17.84
20.75
19.03
21.40
19.58
7.60
19.58
20.60
16
24.99
P/E ratio (avg)x
22.51
20.26
19.97
17.80
19.05
17.94
17.83
16.02
16.51
15.49
32.72
16.51
17.88
73
35.11
EV/EBITx
12.37
14.17
15.84
18.77
21.61
25.70
24.90
29.81
33.72
34.32
6.383
29.81
23.25
29
17.00
FCF yield (avg)%
9.37
12.16
13.65
14.97
15.68
16.02
18.45
15.52
18.41
17.03
23.35
17.03
15.60
43
22.07
FCF margin%
18.66
18.33
16.54
16.86
14.68
17.19
17.36
16.94
16.98
19.07
17.54
17.19
17.08
43
1.540
FCF / Net incomex
1.245
1.234
1.411
1.497
1.460
1.457
1.407
1.312
1.510
1.581
0.854
1.457
1.434
31
5.81
ROIC%
12.91
12.90
15.85
14.71
16.21
18.56
20.32
20.13
18.99
20.01
27.54
20.01
17.39
24
24.72
Return on equity%
32.82
32.07
34.23
34.79
32.10
34.39
32.21
32.88
31.28
30.54
15.91
32.21
32.51
78
23.20
Return on assets%
13.66
13.80
11.41
12.33
12.21
13.10
15.23
15.78
18.29
16.50
12.43
15.78
13.73
8
18.21
EPS¥
10.98
12.79
12.78
12.71
11.94
11.80
12.12
11.79
13.33
13.44
19.11
2.39%
2.84%
—
3.14
EPS growth%
10.34
11.77
9.95
11.56
13.96
14.42
17.32
17.23
19.64
20.81
5.70
17.32
14.19
67
7.55
Bookvalue per sh¥
15.48
15.35
16.20
17.57
18.05
17.31
15.12
16.02
16.75
18.31
19.73
0.29%
2.65%
—
11.30
FCF per share¥
23.22
22.03
22.99
25.22
26.37
25.41
23.40
25.85
26.11
28.00
2.90
1.21%
2.49%
—
9.69
Dividend per sh¥
5.11
4.73
4.32
4.30
4.33
4.72
4.94
4.93
5.24
5.65
2.85
5.46%
0.68%
—
8.76
Div yield (avg)%
22.53
23.72
25.22
26.48
25.23
23.88
26.50
25.19
24.63
22.74
25.40
24.63
24.91
38
27.74
Payout ratio%
13.25
15.30
18.01
17.62
17.12
19.95
21.00
20.41
18.16
20.33
20.11
20.33
18.09
12
92.00
Shares (diluted)M
168.2
190.3
199.4
200.2
207.6
212.3
212.0
212.1
216.2
237.0
92.59
2.68%
5.09%
81
6.38
Buyback yield%
0.78
0.40
0.40
0.82
0.40
0.40
1.41
0.40
0.40
0.40
25.06
0.40
0.40
93
1.046
D/E ratiox
0.361
0.359
0.422
0.493
0.530
0.524
0.553
0.625
0.684
0.756
0.943
0.625
0.527
60
4.066
Enterprise value¥B
7.713
8.328
8.279
8.990
9.108
9.665
10.67
10.25
9.820
10.07
2.576
2.02%
2.98%
92
0.839
LT debt¥B
8.659
9.266
9.994
11.77
11.79
13.49
15.76
17.77
20.53
23.20
3.011
14.49%
11.66%
87
Revenue
¥7.728B
7.04%
1.00×
Cost of revenue
¥4.497B
7.20%
1.02×
Operating expenses
¥859.6M
6.94%
0.99×
Property and equipment
20.07%
Cash and investments
17.09%
Spread over hurdle
47.59%