0.746
Revenue¥B
0.818
0.861
0.924
0.999
1.041
1.100
1.190
1.283
1.363
1.470
0.822
7.16%
6.67%
14
18.74
Revenue growth%
22.26
20.67
22.29
23.21
22.56
21.74
19.76
22.21
21.18
20.27
9.44
21.18
21.98
77
7.39
Gross margin%
15.88
18.70
20.25
22.11
20.46
22.87
25.71
25.93
26.21
24.21
12.25
25.71
22.49
63
23.65
Operating margin%
18.51
20.18
22.94
24.23
24.76
23.96
25.65
24.86
27.61
28.85
10.19
25.65
24.50
51
17.33
Net margin%
22.39
21.46
22.09
24.50
22.16
19.26
21.16
19.39
18.78
18.95
21.61
19.26
21.31
21
26.43
P/E ratio (avg)x
42.37
37.26
33.72
29.92
31.72
34.11
29.57
31.62
33.37
35.80
23.08
33.37
33.55
83
33.82
EV/EBITx
31.96
30.18
26.74
24.88
24.18
25.35
22.67
22.82
24.46
25.63
7.870
24.46
25.11
12
9.87
FCF yield (avg)%
20.75
21.53
23.01
21.50
22.43
22.92
22.54
19.94
19.56
18.36
2.27
19.94
21.52
13
3.24
FCF margin%
31.21
30.78
33.41
32.78
31.87
34.75
32.74
34.70
34.16
31.64
22.42
34.16
32.76
16
0.533
FCF / Net incomex
1.042
0.913
0.885
0.824
0.838
0.912
0.903
0.815
0.862
0.859
0.732
0.862
0.873
55
11.21
ROIC%
23.58
25.41
23.53
24.09
22.19
22.32
23.98
22.85
21.91
19.84
14.73
22.32
23.19
60
11.00
Return on equity%
19.57
17.71
17.84
14.86
16.88
18.83
18.78
21.03
22.04
23.13
23.42
21.03
18.80
66
22.92
Return on assets%
13.87
13.62
11.09
11.83
11.84
9.71
7.92
4.95
3.86
2.65
13.25
4.95
10.40
45
4.47
EPS¥
2.56
2.94
3.36
3.18
3.74
4.05
4.10
4.21
4.57
4.31
4.80
2.90%
4.88%
—
20.13
EPS growth%
15.00
13.34
11.76
13.92
16.22
16.98
19.44
17.25
14.88
15.26
10.45
16.98
15.13
26
2.10
Bookvalue per sh¥
6.38
6.40
6.58
6.62
6.04
6.19
5.39
5.09
5.50
5.88
6.00
(0.53%)
(1.69%)
—
6.78
FCF per share¥
12.48
12.53
14.55
14.12
13.20
13.18
12.84
13.52
12.95
12.58
5.55
(0.96%)
1.56%
—
5.07
Dividend per sh¥
13.84
14.51
14.51
14.92
16.29
16.05
16.57
18.23
20.59
23.50
8.29
7.61%
6.88%
—
21.40
Div yield (avg)%
11.76
9.51
9.39
9.31
7.80
5.73
5.02
7.15
8.58
11.04
21.38
7.15
8.95
23
14.34
Payout ratio%
13.22
15.32
16.45
17.48
18.43
18.13
16.31
15.90
18.49
18.38
14.12
18.13
16.97
34
114.3
Shares (diluted)M
170.7
198.6
239.4
285.3
330.3
350.9
420.7
438.6
532.8
593.3
113.6
12.43%
14.78%
31
4.91
Buyback yield%
9.12
11.30
12.26
14.19
13.99
13.03
15.21
13.59
15.53
15.59
3.75
15.21
13.79
73
0.302
D/E ratiox
0.617
0.661
0.596
0.650
0.605
0.638
0.566
0.541
0.498
0.537
1.109
0.541
0.600
93
0.206
Enterprise value¥B
1.145
1.316
1.451
1.735
1.701
1.858
2.259
2.470
2.527
2.688
1.151
9.59%
9.33%
76
0.494
LT debt¥B
0.557
0.602
0.609
0.621
0.635
0.562
0.571
0.531
0.480
0.498
1.006
(4.72%)
(2.38%)
44
Revenue
¥1.470B
6.67%
1.00×
Cost of revenue
¥1.023B
6.61%
0.99×
Operating expenses
¥290.4M
6.67%
1.00×
Property and equipment
15.96%
Cash and investments
14.70%
Spread over hurdle
(6.56%)