1.266
Revenue¥B
3.253
3.321
3.406
3.548
3.572
3.625
3.792
3.874
3.962
3.968
1.333
2.13%
2.30%
19
6.86
Revenue growth%
29.33
31.46
29.07
26.46
27.91
26.86
24.23
23.58
20.78
18.60
12.83
23.58
26.66
93
29.93
Gross margin%
8.04
9.29
11.94
13.81
14.62
17.13
17.01
17.50
17.69
19.47
21.28
17.50
15.81
45
25.70
Operating margin%
21.57
21.29
21.41
22.21
24.55
27.34
29.43
27.25
27.23
28.43
11.50
27.34
25.89
34
19.54
Net margin%
29.14
27.52
29.73
31.65
34.26
34.48
35.86
37.53
37.57
35.89
18.25
35.89
34.37
18
16.20
P/E ratio (avg)x
33.49
34.22
38.10
37.63
34.10
35.74
38.09
37.70
41.49
39.52
24.55
38.09
37.67
31
22.47
EV/EBITx
38.27
41.97
44.14
47.66
49.46
54.35
53.84
55.49
53.18
55.56
28.36
54.35
51.32
21
25.94
FCF yield (avg)%
18.15
18.25
16.39
17.92
20.12
19.05
19.55
22.47
23.58
22.12
25.04
22.12
19.30
78
19.39
FCF margin%
10.65
10.09
8.64
6.94
6.46
6.08
3.12
5.26
5.97
6.18
18.37
5.97
6.32
80
1.151
FCF / Net incomex
0.616
0.666
0.610
0.653
0.590
0.547
0.560
0.503
0.432
0.425
0.990
0.503
0.575
67
24.22
ROIC%
31.54
32.08
33.39
32.37
31.25
33.22
33.02
35.26
36.04
37.06
25.24
35.26
33.12
61
8.81
Return on equity%
20.85
23.80
25.61
25.34
26.85
27.49
26.63
29.26
27.17
28.88
23.54
27.49
26.74
6
18.19
Return on assets%
10.02
7.78
7.12
4.50
5.44
5.00
6.16
6.68
4.33
4.66
8.79
5.00
5.80
85
0.33
EPS¥
0.97
0.93
1.04
1.02
1.19
1.29
1.30
1.47
1.40
1.45
0.35
4.12%
3.43%
—
2.10
EPS growth%
17.21
17.58
15.47
12.74
15.00
14.88
17.26
18.91
17.02
16.64
27.87
17.02
16.83
74
2.13
Bookvalue per sh¥
0.41
0.35
0.36
0.35
0.36
0.35
0.35
0.36
0.32
0.31
0.50
(2.98%)
(4.09%)
—
1.83
FCF per share¥
1.14
1.16
1.14
1.15
1.06
1.03
1.08
1.05
1.05
1.02
0.41
(0.77%)
(2.07%)
—
1.34
Dividend per sh¥
2.12
2.35
2.32
2.18
2.40
2.54
2.46
2.70
2.93
2.89
1.78
3.80%
4.04%
—
24.79
Div yield (avg)%
5.10
5.36
7.57
4.80
5.14
3.01
3.02
5.02
3.29
0.82
26.29
3.02
4.91
44
27.60
Payout ratio%
11.53
12.26
12.99
15.12
15.68
13.03
14.09
13.09
11.76
13.81
16.87
13.09
13.06
90
889.1
Shares (diluted)M
723.0
694.3
639.6
657.9
641.3
611.7
549.8
557.3
570.0
509.9
878.7
(4.48%)
(4.62%)
23
15.99
Buyback yield%
8.28
8.34
9.23
10.99
12.61
14.30
15.70
18.00
20.63
22.39
14.15
18.00
13.45
36
1.090
D/E ratiox
0.987
0.934
0.992
1.113
1.124
1.254
1.195
1.256
1.309
1.406
0.698
1.256
1.160
39
1.474
Enterprise value¥B
0.686
0.789
0.878
0.969
1.095
1.179
1.384
1.338
1.432
1.396
0.535
4.96%
7.94%
89
3.215
LT debt¥B
3.207
3.086
3.279
3.697
4.208
4.809
4.683
5.148
4.948
4.744
2.356
2.42%
4.45%
46
Revenue
¥3.968B
2.30%
1.00×
Cost of revenue
¥1.959B
2.45%
1.01×
Operating expenses
¥787.7M
1.87%
0.96×
Goodwill & intangibles
19.69%
Property and equipment
17.29%