1.214
Revenue¥B
1.513
1.592
1.667
1.725
1.802
1.850
1.965
2.018
2.155
2.237
1.271
4.42%
4.51%
48
14.05
Revenue growth%
23.71
26.56
24.13
24.04
26.01
25.38
24.75
25.48
23.70
24.73
29.82
24.75
24.74
92
18.81
Gross margin%
21.51
21.88
20.97
19.65
21.76
19.17
20.13
19.57
19.67
22.16
3.32
19.67
20.55
39
27.69
Operating margin%
21.46
23.66
21.16
20.27
18.08
17.40
15.44
17.64
20.63
21.51
22.81
17.64
20.45
24
24.06
Net margin%
5.22
6.98
7.36
6.06
3.91
3.91
5.80
3.74
6.49
5.35
6.74
5.35
5.57
37
13.91
P/E ratio (avg)x
23.91
23.25
23.35
23.38
23.72
23.15
22.99
21.90
20.01
17.40
26.67
21.90
23.20
79
6.633
EV/EBITx
15.41
16.86
16.21
15.25
17.47
19.82
19.05
22.17
23.38
23.66
30.32
22.17
18.26
91
22.68
FCF yield (avg)%
26.40
28.98
28.56
27.17
27.76
29.57
31.35
31.70
31.64
30.52
2.72
31.35
29.28
8
25.95
FCF margin%
13.16
10.53
11.91
9.83
7.07
9.39
11.93
14.18
12.55
10.10
9.14
11.93
11.22
39
0.858
FCF / Net incomex
1.058
1.122
1.091
1.255
1.279
1.259
1.506
1.639
1.721
1.948
1.476
1.639
1.269
17
25.73
ROIC%
23.04
20.65
18.89
19.66
19.87
18.90
20.49
23.05
23.39
25.26
29.29
23.05
20.57
18
8.97
Return on equity%
16.55
19.42
17.72
16.77
17.34
15.27
17.96
19.12
17.05
17.39
28.40
17.39
17.36
62
9.00
Return on assets%
20.27
19.18
18.63
18.76
20.19
23.02
25.66
26.57
29.54
30.52
20.81
26.57
21.64
47
1.04
EPS¥
1.85
2.09
2.16
2.01
2.00
2.15
2.18
2.19
2.18
2.08
1.07
0.78%
1.99%
—
7.77
EPS growth%
34.34
35.10
35.68
35.19
35.20
36.88
38.45
38.19
41.18
39.41
7.32
38.45
36.28
15
1.84
Bookvalue per sh¥
0.67
0.74
0.68
0.64
0.61
0.54
0.54
0.56
0.57
0.61
1.36
0.12%
(1.46%)
—
1.64
FCF per share¥
0.68
0.62
0.69
0.63
0.64
0.57
0.59
0.64
0.71
0.72
1.64
2.45%
1.00%
—
0.38
Dividend per sh¥
0.36
0.34
0.35
0.37
0.35
0.34
0.37
0.36
0.37
0.41
1.76
3.24%
1.61%
—
20.35
Div yield (avg)%
8.73
6.97
4.43
4.93
4.44
7.06
7.22
7.50
9.04
10.39
4.59
7.50
7.14
41
13.64
Payout ratio%
15.27
13.40
12.83
14.33
14.77
16.84
14.77
12.01
11.76
9.98
7.31
12.01
13.86
67
1.092
Shares (diluted)B
1.324
1.492
1.543
1.778
1.701
1.637
1.778
1.709
1.960
2.037
1.107
3.67%
5.08%
15
6.47
Buyback yield%
10.49
11.47
13.15
15.72
14.42
12.76
14.65
17.46
19.00
21.24
27.12
17.46
14.53
18
1.545
D/E ratiox
0.852
0.813
0.867
0.913
0.893
0.824
0.903
0.981
0.888
0.833
0.229
0.888
0.878
49
2.009
Enterprise value¥B
2.727
3.124
3.117
3.603
4.084
4.196
4.676
5.684
5.838
6.839
1.766
10.86%
9.57%
27
0.925
LT debt¥B
2.224
2.457
2.340
2.721
3.127
3.174
2.970
3.369
3.700
4.217
1.288
6.16%
7.65%
77
Revenue
¥2.237B
4.51%
1.00×
Cost of revenue
¥1.336B
4.12%
0.96×
Operating expenses
¥292.2M
5.01%
1.05×
Property and equipment
19.47%
Cash and investments
15.45%