0.629
Revenue¥B
1.371
1.407
1.436
1.481
1.529
1.536
1.546
1.602
1.648
1.721
0.642
2.40%
2.46%
91
8.01
Revenue growth%
19.19
21.96
24.59
23.94
22.69
22.26
20.05
22.89
21.07
19.44
4.75
21.07
22.11
80
29.27
Gross margin%
19.60
19.05
16.62
15.17
15.95
17.16
14.80
16.00
16.82
18.11
2.98
16.82
16.72
15
10.50
Operating margin%
20.30
21.03
19.44
20.79
19.12
18.81
17.91
19.46
18.13
20.02
26.54
18.81
19.45
28
14.82
Net margin%
17.84
17.31
14.33
15.74
14.17
15.44
16.41
15.59
12.76
10.02
11.31
15.44
15.52
81
29.46
P/E ratio (avg)x
32.84
32.71
38.76
37.93
41.97
50.12
57.58
59.63
63.33
62.52
34.72
59.63
46.05
56
10.11
EV/EBITx
14.22
16.44
17.62
17.69
18.32
20.94
20.12
22.98
25.23
29.94
18.70
22.98
19.22
56
13.56
FCF yield (avg)%
16.60
17.70
16.86
19.73
22.57
23.52
24.59
26.37
28.27
28.41
23.94
26.37
23.04
53
2.70
FCF margin%
17.68
15.88
17.61
20.41
17.70
17.61
19.60
17.48
15.54
15.91
7.25
17.48
17.61
50
0.866
FCF / Net incomex
1.274
1.332
1.274
1.232
1.176
1.154
1.185
1.116
1.019
0.948
1.136
1.116
1.181
45
10.95
ROIC%
18.52
18.70
20.30
21.69
20.40
19.98
22.39
22.99
25.52
24.90
13.16
22.99
21.04
26
29.79
Return on equity%
15.71
16.02
16.79
15.20
18.00
19.54
19.20
17.71
17.90
17.83
27.44
17.90
17.77
81
27.59
Return on assets%
10.40
8.40
6.10
8.83
9.82
7.60
5.41
5.81
6.68
8.75
4.72
6.68
8.00
92
2.76
EPS¥
2.23
2.21
2.40
2.40
2.55
2.60
2.67
2.75
2.71
2.47
2.94
(0.66%)
0.52%
—
8.99
EPS growth%
17.60
17.31
19.20
19.43
21.75
23.92
20.96
23.18
24.15
22.46
22.73
23.18
21.36
55
3.80
Bookvalue per sh¥
3.75
3.84
4.34
4.85
4.64
4.80
4.48
4.71
5.18
5.15
3.81
2.11%
2.77%
—
2.14
FCF per share¥
2.28
2.11
1.87
1.96
2.05
2.18
2.39
2.57
2.49
2.31
2.13
2.44%
0.18%
—
3.73
Dividend per sh¥
0.56
0.60
0.63
0.71
0.68
0.72
0.67
0.73
0.76
0.83
2.74
4.25%
2.77%
—
25.54
Div yield (avg)%
6.69
6.86
8.76
9.96
12.39
10.93
12.18
14.45
15.56
16.65
15.64
14.45
11.56
49
9.42
Payout ratio%
2.76
3.86
4.46
5.08
4.74
5.94
4.04
6.69
9.05
9.67
18.46
6.69
4.91
61
390.2
Shares (diluted)M
356.2
325.8
323.1
334.8
329.9
358.1
333.6
358.0
317.0
345.6
392.8
0.93%
0.17%
29
9.71
Buyback yield%
7.20
8.93
11.78
11.87
11.84
14.74
15.34
17.16
19.27
20.17
24.38
17.16
13.31
71
0.481
D/E ratiox
1.232
1.277
1.424
1.351
1.438
1.380
1.438
1.622
1.686
1.924
1.331
1.622
1.431
48
0.201
Enterprise value¥B
0.428
0.369
0.399
0.381
0.340
0.349
0.366
0.333
0.311
0.308
1.154
(1.96%)
(2.87%)
93
930.2
LT debt¥M
566.3
635.4
696.7
691.5
703.7
685.6
763.7
856.0
842.4
904.4
422.0
5.14%
5.81%
54
Revenue
¥1.721B
2.46%
1.00×
Cost of revenue
¥1.017B
2.41%
1.00×
Operating expenses
¥335.0M
3.01%
1.06×
Cash and investments
17.90%
Property and equipment
16.87%