0.993
Revenue¥B
1.488
1.577
1.609
1.641
1.722
1.772
1.863
1.932
1.978
2.109
1.070
4.13%
4.18%
18
28.31
Revenue growth%
6.18
5.35
6.01
3.61
2.81
0.40
0.40
1.73
4.36
2.75
18.64
1.73
3.21
13
19.84
Gross margin%
12.14
10.61
12.10
12.19
13.20
11.94
11.80
9.93
12.27
14.04
2.43
11.94
12.12
24
18.39
Operating margin%
27.16
28.03
28.47
27.63
28.73
28.61
29.97
28.31
27.33
28.72
21.39
28.61
28.39
55
9.59
Net margin%
10.09
7.89
9.70
10.04
12.73
13.59
12.74
14.81
17.76
19.51
12.44
14.81
12.73
33
10.03
P/E ratio (avg)x
28.56
28.28
32.93
34.49
32.43
35.05
37.72
39.22
41.82
46.16
22.70
39.22
34.77
58
26.53
EV/EBITx
23.98
20.76
20.44
19.15
18.88
17.79
18.63
18.69
17.74
15.68
9.815
17.79
18.79
92
9.65
FCF yield (avg)%
10.82
12.63
12.84
12.77
13.80
12.50
11.65
13.85
15.36
17.31
2.12
13.85
12.81
39
25.16
FCF margin%
10.56
11.57
9.40
7.20
9.27
6.63
3.80
4.57
7.30
9.44
29.84
6.63
8.29
94
0.918
FCF / Net incomex
1.756
1.883
1.860
1.988
2.069
2.198
2.333
2.752
2.779
3.123
1.140
2.752
2.133
70
10.51
ROIC%
15.49
15.81
14.21
13.67
10.89
12.50
11.99
10.21
12.31
12.49
10.60
12.31
12.50
83
14.95
Return on equity%
24.21
23.13
21.42
23.04
21.46
22.75
20.69
20.58
20.52
17.89
18.46
20.58
21.44
66
28.07
Return on assets%
23.79
23.37
25.04
22.10
23.01
23.05
23.21
26.07
24.44
26.83
9.95
24.44
23.58
21
2.20
EPS¥
2.06
2.41
2.43
2.64
2.80
2.76
2.81
3.21
3.37
3.62
2.25
5.28%
6.67%
—
15.13
EPS growth%
17.97
15.46
17.03
17.95
18.05
18.33
17.41
20.04
21.91
22.86
24.84
20.04
18.01
32
2.11
Bookvalue per sh¥
2.51
2.30
2.35
2.41
2.17
2.26
2.15
1.99
2.16
2.10
0.75
(0.68%)
(1.19%)
—
0.58
FCF per share¥
1.87
1.72
1.74
1.74
1.91
1.80
1.94
1.80
1.81
1.78
2.26
(1.36%)
(0.64%)
—
1.00
Dividend per sh¥
2.29
2.30
2.23
2.25
2.05
2.09
1.98
1.97
1.97
2.07
0.99
0.22%
(0.96%)
—
23.91
Div yield (avg)%
24.51
22.87
20.35
22.60
23.16
23.57
21.53
20.55
21.84
21.94
22.81
21.84
22.27
84
27.94
Payout ratio%
15.57
16.94
18.88
20.63
20.61
22.23
19.47
18.23
19.94
18.05
9.12
19.47
19.17
60
358.8
Shares (diluted)M
327.1
343.0
320.4
300.9
266.3
244.3
217.6
215.2
203.5
213.8
358.4
(4.29%)
(3.82%)
14
4.10
Buyback yield%
10.70
8.26
10.85
8.78
10.57
13.49
13.56
10.82
12.34
12.54
14.19
12.54
10.84
48
0.198
D/E ratiox
1.063
1.058
1.171
1.060
1.062
1.099
1.056
0.935
0.992
1.008
1.786
1.008
1.059
64
0.856
Enterprise value¥B
1.480
1.632
1.536
1.353
1.482
1.445
1.589
1.529
1.596
1.760
0.185
3.50%
1.16%
67
1.540
LT debt¥B
1.619
1.696
1.899
1.888
1.868
1.861
1.768
1.872
2.058
2.160
1.342
2.94%
4.31%
53
Revenue
¥2.109B
4.18%
1.00×
Cost of revenue
¥1.015B
4.32%
1.01×
Operating expenses
¥446.6M
3.84%
0.97×
Property and equipment
21.03%
Spread over hurdle
65.30%