2.591
Revenue¥B
2.654
2.861
3.083
3.376
3.675
3.872
4.068
4.342
4.624
4.976
2.665
6.25%
7.06%
75
9.85
Revenue growth%
5.78
5.70
6.54
6.48
9.26
9.26
11.11
10.32
10.86
11.27
20.85
10.86
9.26
49
9.20
Gross margin%
9.39
8.17
6.16
4.09
5.48
5.16
2.68
3.32
5.14
3.18
13.00
3.32
5.15
40
6.42
Operating margin%
17.16
16.07
14.42
17.30
15.97
14.43
15.15
17.03
14.31
13.48
24.44
14.43
15.56
57
20.60
Net margin%
15.20
15.69
16.66
17.06
14.45
14.07
15.52
16.06
16.31
15.69
20.98
15.69
15.69
48
19.34
P/E ratio (avg)x
11.16
13.28
13.83
14.76
15.74
17.18
19.04
18.43
20.09
22.32
25.26
19.04
16.46
10
21.23
EV/EBITx
5.291
4.998
4.716
5.106
5.325
5.041
5.332
5.240
5.640
5.210
26.59
5.240
5.225
8
28.86
FCF yield (avg)%
10.69
9.51
10.44
10.71
7.81
9.59
10.18
7.39
6.27
4.76
25.69
7.39
9.55
59
14.20
FCF margin%
2.36
4.99
7.84
9.18
12.17
12.22
13.61
14.83
12.20
11.50
11.40
12.22
11.83
63
1.623
FCF / Net incomex
0.149
0.153
0.154
0.172
0.153
0.162
0.153
0.138
0.139
0.145
0.484
0.145
0.153
6
25.11
ROIC%
12.60
12.23
11.56
9.37
7.23
9.50
9.65
8.63
6.20
8.08
28.91
8.63
9.44
86
7.74
Return on equity%
13.47
10.82
11.00
13.77
12.48
9.88
12.57
13.52
11.40
9.02
24.80
11.40
11.94
90
29.18
Return on assets%
29.18
26.26
29.16
27.73
27.01
25.64
24.92
26.10
25.97
24.32
5.43
25.64
26.18
32
1.72
EPS¥
0.76
0.85
0.76
0.71
0.72
0.77
0.80
0.86
0.94
0.98
1.77
6.36%
1.92%
—
19.74
EPS growth%
16.58
13.85
15.23
12.62
13.30
14.05
15.44
16.73
14.35
15.95
12.71
15.44
14.79
72
2.44
Bookvalue per sh¥
1.94
2.12
2.14
1.93
2.16
2.25
2.14
2.16
2.09
2.25
4.36
0.79%
0.71%
—
4.47
FCF per share¥
7.51
7.29
7.36
7.67
8.81
9.39
9.35
10.02
11.63
11.38
2.78
5.24%
5.77%
—
2.94
Dividend per sh¥
2.19
2.19
2.12
2.09
2.17
2.34
2.16
2.33
2.47
2.40
2.64
2.03%
(0.48%)
—
25.87
Div yield (avg)%
25.88
24.38
22.28
22.93
22.06
24.40
27.05
28.46
30.60
31.85
8.26
28.46
25.14
48
3.21
Payout ratio%
11.80
10.34
9.57
9.78
10.75
9.43
10.77
10.97
8.91
7.53
3.80
9.43
10.06
89
488.3
Shares (diluted)M
426.4
455.3
436.4
372.8
400.9
400.5
396.4
361.7
347.0
360.7
491.1
(2.09%)
(2.92%)
74
29.06
Buyback yield%
10.24
10.97
8.61
10.27
11.61
12.25
10.14
12.66
11.96
10.90
17.45
11.96
10.93
13
0.706
D/E ratiox
0.127
0.147
0.151
0.152
0.151
0.165
0.157
0.170
0.186
0.208
1.727
0.170
0.154
56
2.259
Enterprise value¥B
0.692
0.796
0.898
0.879
0.885
0.833
0.824
0.880
0.935
0.972
3.583
1.88%
4.22%
16
3.950
LT debt¥B
2.821
2.907
3.003
2.957
2.952
3.189
2.943
2.904
3.321
3.781
0.428
5.07%
4.08%
11
Revenue
¥4.976B
7.06%
1.00×
Cost of revenue
¥3.483B
7.06%
1.00×
Operating expenses
¥919.0M
6.59%
0.96×
Property and equipment
18.20%
Goodwill & intangibles
16.06%