0.872
Revenue¥B
0.767
0.817
0.873
0.940
0.994
1.071
1.146
1.213
1.280
1.354
0.943
6.38%
6.85%
7
15.16
Revenue growth%
15.35
18.25
15.33
14.81
14.38
12.10
10.23
12.67
13.26
12.85
2.74
12.67
13.82
76
7.85
Gross margin%
13.32
12.98
11.69
12.29
13.95
16.26
14.31
16.83
18.63
17.30
22.75
16.83
14.13
48
10.20
Operating margin%
21.15
18.91
17.31
16.68
15.85
14.14
14.73
13.51
12.78
12.38
7.07
13.51
15.29
23
6.20
Net margin%
14.75
13.61
13.85
13.75
12.56
12.83
12.46
10.69
9.87
8.86
19.43
10.69
12.70
17
9.436
P/E ratio (avg)x
27.10
25.49
27.64
26.08
26.86
24.68
24.07
23.74
21.77
20.41
31.21
23.74
25.09
46
32.87
EV/EBITx
10.95
11.35
11.92
12.87
11.85
12.31
12.22
13.41
13.15
13.48
7.980
13.15
12.26
19
26.52
FCF yield (avg)%
31.36
33.91
31.24
28.81
26.37
24.67
23.20
25.73
25.72
27.17
26.31
25.72
26.77
37
24.30
FCF margin%
23.66
22.03
22.62
24.03
23.07
23.91
23.48
26.36
29.12
28.59
9.12
26.36
23.79
21
1.537
FCF / Net incomex
0.438
0.461
0.456
0.474
0.479
0.496
0.499
0.591
0.624
0.710
1.643
0.591
0.488
94
25.11
ROIC%
26.27
24.11
22.66
23.27
20.33
21.33
22.49
21.10
19.24
17.72
17.34
21.10
21.91
86
15.51
Return on equity%
32.14
34.23
36.24
38.77
40.44
39.93
40.23
42.86
41.03
43.93
25.69
41.03
40.08
69
20.11
Return on assets%
6.74
4.69
7.32
7.36
5.65
4.47
6.65
6.53
7.19
9.36
6.78
6.65
6.69
55
1.51
EPS¥
1.59
1.50
1.59
1.45
1.28
1.26
1.25
1.12
1.17
1.23
1.57
(0.78%)
(2.13%)
—
9.78
EPS growth%
21.99
22.47
23.50
20.66
20.24
18.71
18.41
19.62
22.45
24.18
19.87
19.62
21.32
77
1.69
Bookvalue per sh¥
1.32
1.30
1.30
1.30
1.29
1.26
1.26
1.14
1.08
1.18
2.00
(1.71%)
(0.44%)
—
1.96
FCF per share¥
1.29
1.31
1.42
1.40
1.33
1.22
1.09
1.24
1.19
1.12
1.12
(3.25%)
(1.03%)
—
0.65
Dividend per sh¥
1.25
1.37
1.35
1.31
1.25
1.32
1.17
1.29
1.24
1.27
1.89
0.33%
0.19%
—
23.76
Div yield (avg)%
4.95
4.55
5.52
6.70
6.85
7.94
5.52
6.72
6.77
4.75
23.52
6.72
6.11
9
8.37
Payout ratio%
10.53
12.68
13.52
14.15
11.57
14.38
16.46
14.86
17.75
19.06
7.17
16.46
14.27
88
470.6
Shares (diluted)M
374.7
335.5
335.6
302.4
263.4
275.4
274.1
236.3
202.6
212.7
460.8
(4.18%)
(6.29%)
59
28.65
Buyback yield%
28.18
28.68
31.47
30.26
27.82
25.01
22.33
25.27
25.85
27.05
23.85
25.27
27.43
25
0.186
D/E ratiox
1.556
1.534
1.580
1.480
1.606
1.518
1.664
1.634
1.510
1.427
1.259
1.518
1.545
78
0.662
Enterprise value¥B
1.431
1.368
1.356
1.513
1.591
1.636
1.691
1.840
1.919
2.000
0.250
4.68%
4.13%
92
0.639
LT debt¥B
1.203
1.292
1.441
1.411
1.357
1.193
1.185
1.153
1.272
1.354
0.425
(0.05%)
1.65%
51
Revenue
¥1.354B
6.85%
1.00×
Cost of revenue
¥836.4M
6.80%
1.00×
Operating expenses
¥303.5M
6.53%
0.97×
Property and equipment
20.12%
Goodwill & intangibles
14.46%
Spread over hurdle
(2.38%)