0.785
Revenue¥B
0.665
0.711
0.769
0.813
0.865
0.928
0.986
1.081
1.148
1.204
0.870
6.83%
6.99%
56
26.68
Revenue growth%
4.88
4.80
5.04
7.67
10.60
12.21
15.09
14.14
12.81
14.68
21.01
14.14
11.41
62
10.55
Gross margin%
30.33
32.67
34.20
31.70
29.80
32.48
32.85
31.06
28.87
28.90
27.08
31.06
31.38
21
22.70
Operating margin%
22.17
21.87
19.06
21.79
22.08
23.61
24.04
23.61
25.60
27.87
21.51
24.04
22.89
69
21.21
Net margin%
25.77
23.45
20.53
18.01
15.93
17.65
19.55
19.24
21.25
19.19
28.13
19.24
19.40
50
13.89
P/E ratio (avg)x
27.87
30.73
33.91
37.64
37.07
36.90
36.18
38.88
44.00
47.91
14.15
38.88
36.99
9
11.69
EV/EBITx
33.82
38.65
45.06
49.97
47.87
46.14
47.29
55.34
64.21
73.81
33.43
55.34
47.58
68
21.74
FCF yield (avg)%
33.00
33.35
34.74
32.78
35.34
36.24
36.22
37.97
37.73
35.52
12.33
36.24
35.43
60
12.57
FCF margin%
24.35
25.71
25.12
27.75
27.83
25.08
23.04
22.53
21.47
21.83
3.10
22.53
24.71
33
1.170
FCF / Net incomex
1.489
1.318
1.270
1.357
1.403
1.335
1.314
1.149
1.126
1.141
0.741
1.149
1.316
61
21.48
ROIC%
0.40
2.22
1.97
0.40
0.65
0.40
0.77
0.40
1.30
0.40
4.39
0.40
0.52
57
5.08
Return on equity%
6.06
5.46
5.96
8.42
11.39
11.25
10.48
8.58
6.31
6.45
3.98
8.58
7.44
91
14.70
Return on assets%
29.34
27.77
29.19
28.35
27.54
27.53
26.34
24.30
24.90
26.28
11.12
26.28
27.53
46
1.36
EPS¥
0.32
0.31
0.34
0.34
0.35
0.37
0.43
0.44
0.51
0.59
1.48
11.36%
6.62%
—
3.85
EPS growth%
12.48
12.98
13.04
12.03
12.62
10.42
10.66
8.56
7.19
5.16
20.01
8.56
11.35
92
0.67
Bookvalue per sh¥
1.63
1.62
1.87
1.89
2.14
2.53
2.58
2.55
3.01
3.55
1.43
10.66%
7.96%
—
2.04
FCF per share¥
1.25
1.18
1.26
1.29
1.30
1.23
1.35
1.21
1.17
1.09
0.58
(3.50%)
(2.66%)
—
0.80
Dividend per sh¥
0.62
0.67
0.62
0.57
0.58
0.61
0.53
0.46
0.41
0.43
1.17
(5.87%)
(4.23%)
—
9.68
Div yield (avg)%
27.76
29.81
29.53
28.68
31.14
31.11
28.86
26.92
25.75
24.67
24.82
26.92
28.77
36
24.93
Payout ratio%
19.04
20.95
18.81
19.39
21.56
24.00
24.96
24.37
23.02
23.29
20.33
24.00
22.29
9
184.4
Shares (diluted)M
308.1
343.8
364.0
359.1
365.0
412.5
410.4
454.4
515.0
516.6
188.5
7.19%
6.85%
25
28.32
Buyback yield%
16.98
14.39
15.27
18.02
15.39
18.34
16.60
13.62
13.47
14.05
9.86
14.05
15.33
11
1.108
D/E ratiox
1.716
1.942
2.113
2.498
2.504
2.748
2.823
3.271
3.505
3.739
0.926
3.271
2.626
77
84.15
Enterprise value¥M
486.2
510.9
500.3
462.7
432.3
466.2
426.7
394.6
402.6
356.8
187.6
(3.77%)
(2.65%)
82
0.600
LT debt¥B
1.833
1.995
2.280
2.441
2.404
2.484
2.301
2.245
2.248
2.313
0.631
(0.77%)
2.37%
28
Revenue
¥1.204B
6.99%
1.00×
Cost of revenue
¥702.3M
6.60%
0.96×
Operating expenses
¥221.3M
7.46%
1.04×
Cash and investments
18.04%
Property and equipment
16.54%
Spread over hurdle
(4.80%)