0.418
Revenue¥B
1.458
1.561
1.680
1.744
1.836
1.903
2.054
2.157
2.337
2.456
0.444
6.00%
6.00%
75
28.79
Revenue growth%
25.20
25.76
25.63
26.12
26.71
27.03
26.62
29.39
27.72
28.11
25.65
27.72
26.67
6
10.07
Gross margin%
33.26
31.61
33.37
33.11
34.53
34.90
36.20
37.65
37.15
38.54
2.20
37.15
34.71
88
22.60
Operating margin%
8.58
9.50
7.17
5.77
7.03
4.86
2.22
0.81
0.40
2.78
5.35
2.22
5.31
23
13.74
Net margin%
2.36
2.65
5.40
4.39
2.58
3.50
4.84
5.99
3.72
4.60
6.14
4.60
4.05
61
30.46
P/E ratio (avg)x
23.41
21.80
20.46
20.68
21.30
20.41
18.10
15.94
15.90
15.75
26.87
15.94
20.43
7
27.34
EV/EBITx
23.65
25.65
22.62
21.15
23.01
20.94
22.66
23.59
23.50
23.79
11.16
23.50
23.26
29
12.73
FCF yield (avg)%
26.70
25.37
27.60
26.09
26.63
29.27
27.47
29.83
28.15
27.86
13.07
28.15
27.54
32
24.86
FCF margin%
25.80
23.55
25.89
27.66
25.80
28.45
30.30
27.31
24.97
23.29
4.58
27.31
25.85
33
1.584
FCF / Net incomex
0.589
0.696
0.828
0.844
0.821
0.842
0.915
0.902
0.986
0.960
1.118
0.915
0.843
94
24.52
ROIC%
17.33
19.96
17.07
15.92
16.94
15.67
16.45
16.20
16.48
16.97
8.16
16.45
16.71
34
22.28
Return on equity%
24.93
23.98
21.65
21.89
22.04
23.07
25.51
24.31
21.65
19.92
15.53
23.07
22.56
19
5.22
Return on assets%
28.41
28.66
29.53
27.47
25.57
22.69
23.10
20.98
19.04
19.51
25.19
20.98
24.34
61
0.43
EPS¥
2.21
2.67
3.12
3.61
3.62
4.06
4.61
5.29
5.70
6.89
0.46
13.76%
12.72%
—
23.14
EPS growth%
20.54
17.63
16.66
17.18
18.46
18.46
19.62
21.44
24.42
26.45
29.90
21.44
19.04
43
1.72
Bookvalue per sh¥
0.87
0.84
0.84
0.81
0.75
0.72
0.77
0.80
0.70
0.76
1.84
0.26%
(0.63%)
—
0.57
FCF per share¥
3.02
3.44
3.72
4.28
4.85
5.32
5.60
6.63
7.28
7.26
1.01
8.43%
10.90%
—
0.67
Dividend per sh¥
1.54
1.61
1.54
1.49
1.36
1.34
1.40
1.33
1.50
1.53
1.15
2.40%
0.55%
—
26.08
Div yield (avg)%
26.09
26.21
28.84
26.30
23.54
21.16
20.90
19.22
18.73
18.12
5.54
19.22
22.35
95
29.07
Payout ratio%
11.43
10.72
9.33
7.90
8.85
7.47
5.93
4.69
6.53
6.72
25.95
6.53
7.68
19
819.4
Shares (diluted)M
779.6
791.3
796.8
748.6
655.2
651.0
593.2
523.7
559.2
545.0
821.4
(3.62%)
(4.32%)
14
19.51
Buyback yield%
13.99
11.54
13.52
14.23
14.89
14.80
13.18
13.60
13.68
14.75
5.56
13.68
13.84
11
0.638
D/E ratiox
0.514
0.520
0.481
0.443
0.469
0.478
0.461
0.508
0.555
0.571
0.953
0.508
0.494
38
0.824
Enterprise value¥B
0.500
0.543
0.572
0.639
0.694
0.750
0.791
0.911
1.048
1.185
1.606
11.31%
10.02%
51
2.579
LT debt¥B
1.561
1.745
1.579
1.681
1.611
1.642
1.596
1.542
1.465
1.602
2.252
(0.12%)
0.35%
64
Revenue
¥2.456B
6.00%
1.00×
Cost of revenue
¥1.525B
5.99%
1.00×
Operating expenses
¥615.2M
6.68%
1.07×
Property and equipment
16.78%