0.521
Revenue¥B
2.406
2.532
2.728
2.954
3.173
3.323
3.613
3.943
4.232
4.484
0.539
7.17%
7.35%
29
12.34
Revenue growth%
34.88
36.80
34.46
36.36
35.58
38.50
40.18
42.32
43.52
45.67
18.37
42.32
37.65
45
2.91
Gross margin%
26.49
25.77
26.60
28.25
30.07
30.67
30.11
27.40
27.44
25.91
17.58
27.44
27.42
48
21.94
Operating margin%
31.36
32.56
32.20
31.35
31.74
32.06
34.18
31.23
30.58
29.20
18.18
31.23
31.55
71
5.42
Net margin%
23.52
21.86
23.24
24.39
23.14
24.97
27.72
27.98
25.60
27.19
29.16
27.19
24.68
35
12.25
P/E ratio (avg)x
44.54
43.10
50.01
58.73
69.92
74.66
79.65
87.21
94.57
94.01
28.47
87.21
72.29
26
25.33
EV/EBITx
53.54
53.65
61.18
66.59
69.79
77.81
88.43
90.76
92.87
107.1
21.90
90.76
73.80
61
9.04
FCF yield (avg)%
23.43
21.62
19.63
22.28
20.04
19.72
17.90
19.06
17.35
15.41
15.62
17.90
19.68
84
4.93
FCF margin%
6.32
5.40
2.71
4.07
2.40
4.67
6.24
3.32
1.60
2.30
2.62
3.32
3.70
56
1.083
FCF / Net incomex
1.813
1.874
1.651
1.614
1.626
1.781
1.909
1.870
1.926
2.027
0.926
1.909
1.841
41
12.47
ROIC%
18.20
19.37
19.82
19.20
17.85
17.52
15.76
17.48
15.61
16.16
2.36
16.16
17.68
8
13.54
Return on equity%
15.00
16.22
18.71
21.22
18.45
20.24
19.00
19.56
20.72
21.77
5.95
20.24
19.28
88
29.41
Return on assets%
17.65
17.18
16.68
15.53
17.26
15.36
17.00
14.46
16.23
14.56
20.16
15.36
16.46
22
4.63
EPS¥
4.64
5.01
4.87
5.34
5.93
6.78
7.15
7.59
7.55
7.91
5.14
5.95%
5.50%
—
9.88
EPS growth%
21.73
22.91
23.31
23.67
24.00
21.89
22.89
20.90
19.46
21.93
25.39
21.89
22.41
6
3.16
Bookvalue per sh¥
8.22
8.90
9.77
10.07
10.20
10.81
12.13
12.02
12.88
13.84
6.76
6.29%
6.75%
—
3.71
FCF per share¥
3.99
4.32
4.52
4.44
4.33
3.97
4.20
4.35
4.85
4.76
4.08
1.91%
2.33%
—
3.47
Dividend per sh¥
4.82
4.75
4.95
5.56
5.30
5.58
5.38
6.16
6.59
7.48
1.37
7.10%
3.87%
—
8.18
Div yield (avg)%
0.40
0.58
0.95
0.40
2.40
1.71
1.39
0.40
0.40
0.40
3.50
0.40
0.49
87
10.79
Payout ratio%
30.72
28.90
29.13
28.66
29.94
32.90
32.49
33.22
35.01
33.74
24.13
33.22
31.61
34
191.0
Shares (diluted)M
237.5
248.8
274.2
280.9
289.9
326.9
362.5
390.1
402.5
408.8
187.5
7.11%
6.31%
95
2.36
Buyback yield%
24.97
26.61
26.90
28.05
30.62
32.95
30.71
32.43
30.27
31.49
8.15
31.49
30.44
55
1.558
D/E ratiox
1.252
1.234
1.146
1.209
1.285
1.157
0.992
1.019
1.093
1.087
1.240
1.087
1.151
76
0.639
Enterprise value¥B
2.835
3.291
3.201
3.102
3.038
3.105
3.346
3.452
4.110
4.167
0.245
6.52%
3.68%
13
1.165
LT debt¥B
0.414
0.403
0.415
0.444
0.502
0.563
0.624
0.589
0.547
0.530
3.135
1.12%
3.66%
80
Revenue
¥4.484B
7.35%
1.00×
Cost of revenue
¥2.153B
7.68%
1.03×
Operating expenses
¥971.6M
6.59%
0.93×
Property and equipment
18.16%
Spread over hurdle
39.54%