1.578
Revenue¥B
1.497
1.563
1.648
1.755
1.847
1.996
2.110
2.243
2.354
2.497
1.761
6.22%
5.72%
31
26.47
Revenue growth%
26.55
27.64
27.56
28.99
26.95
29.39
29.94
32.88
32.76
35.59
27.58
32.76
29.19
7
21.78
Gross margin%
17.88
18.25
18.63
17.96
17.87
19.56
19.57
20.74
18.06
17.11
24.01
19.56
18.15
78
19.98
Operating margin%
24.61
22.83
22.49
25.22
26.85
28.44
26.55
24.36
22.51
21.88
5.16
24.36
24.48
8
20.20
Net margin%
8.36
5.62
7.69
6.46
7.25
8.96
10.46
10.23
7.28
8.89
25.69
8.96
8.03
30
14.36
P/E ratio (avg)x
15.32
16.76
17.33
17.73
19.47
20.26
19.64
20.31
18.88
19.69
32.47
19.69
19.18
54
24.19
EV/EBITx
23.11
25.74
25.98
27.90
27.53
27.42
26.43
27.97
30.13
29.34
27.46
27.97
27.48
12
11.89
FCF yield (avg)%
22.41
19.54
17.70
15.72
13.13
12.33
15.01
15.63
17.83
14.96
19.86
15.01
15.68
19
20.13
FCF margin%
17.00
17.29
14.67
13.25
15.16
14.54
15.92
15.82
12.96
11.38
15.28
14.54
14.91
31
1.609
FCF / Net incomex
0.465
0.454
0.479
0.521
0.555
0.553
0.542
0.565
0.578
0.661
0.412
0.565
0.548
86
22.35
ROIC%
10.98
12.60
15.56
14.69
16.07
13.57
11.48
13.80
12.45
14.32
20.89
13.57
13.68
45
18.27
Return on equity%
11.89
10.21
9.51
11.89
11.57
8.87
11.66
9.46
12.30
11.68
15.99
11.66
11.62
16
21.17
Return on assets%
13.29
15.80
14.07
16.76
18.44
19.69
18.07
19.45
22.00
23.28
4.19
19.69
18.25
59
0.34
EPS¥
0.86
0.92
1.10
1.28
1.50
1.57
1.54
1.76
1.86
2.11
0.37
7.08%
9.37%
—
13.75
EPS growth%
7.26
7.47
8.46
9.24
11.79
13.17
14.60
16.52
18.50
15.81
14.85
15.81
12.48
8
0.16
Bookvalue per sh¥
0.26
0.27
0.31
0.29
0.29
0.27
0.28
0.32
0.32
0.32
0.42
1.93%
3.61%
—
0.51
FCF per share¥
0.16
0.18
0.18
0.20
0.19
0.19
0.20
0.19
0.18
0.20
0.42
0.77%
2.33%
—
0.38
Dividend per sh¥
0.69
0.79
0.93
0.99
1.00
1.07
1.04
1.11
1.18
1.16
0.50
3.01%
5.24%
—
4.57
Div yield (avg)%
9.35
12.14
13.13
13.30
13.22
11.27
14.03
12.83
14.99
17.82
10.77
14.03
13.18
76
4.80
Payout ratio%
8.07
8.16
5.57
7.53
6.78
7.56
8.09
6.70
9.59
10.57
8.80
8.09
7.81
75
1.136
Shares (diluted)B
0.758
0.754
0.670
0.704
0.663
0.676
0.652
0.597
0.661
0.616
1.147
(1.45%)
(3.21%)
35
29.92
Buyback yield%
23.95
26.80
29.01
26.12
25.10
23.04
24.08
27.04
28.92
26.05
25.02
26.05
26.08
93
1.063
D/E ratiox
2.248
2.536
2.988
3.500
3.512
3.692
3.571
3.786
3.907
3.852
0.517
3.786
3.541
46
1.740
Enterprise value¥B
0.993
1.100
1.011
0.991
1.097
1.186
1.174
1.247
1.305
1.367
1.976
4.50%
4.45%
30
1.425
LT debt¥B
1.544
1.570
1.407
1.240
1.256
1.260
1.265
1.283
1.212
1.149
0.762
(1.76%)
(2.11%)
91
Revenue
¥2.497B
5.72%
1.00×
Cost of revenue
¥1.642B
5.84%
1.01×
Operating expenses
¥472.7M
5.15%
0.95×
Property and equipment
17.46%
Cash and investments
16.94%