0.805
Revenue¥B
1.235
1.290
1.367
1.408
1.463
1.553
1.612
1.718
1.804
1.917
0.877
5.55%
5.21%
47
15.18
Revenue growth%
32.87
31.75
32.88
31.15
32.79
34.83
32.07
30.17
30.27
30.53
5.81
30.53
31.91
30
19.80
Gross margin%
12.45
14.49
14.39
13.75
13.38
11.53
10.72
9.78
7.87
8.14
23.60
9.78
11.99
9
11.95
Operating margin%
15.39
16.56
15.80
13.71
11.24
9.90
8.13
9.62
10.59
9.53
10.57
9.62
10.92
62
7.55
Net margin%
23.95
26.20
28.28
26.96
27.58
27.98
28.38
25.73
26.42
25.00
4.33
26.42
26.69
68
9.649
P/E ratio (avg)x
13.42
12.29
13.15
11.17
9.847
8.627
8.716
7.490
7.137
7.064
21.08
7.490
9.282
49
24.27
EV/EBITx
34.36
38.58
41.20
46.94
55.87
54.98
62.05
67.94
75.28
76.34
34.34
67.94
55.43
40
19.44
FCF yield (avg)%
7.53
8.45
9.89
7.90
5.51
2.96
4.11
1.56
2.64
5.20
7.38
2.96
5.36
24
24.50
FCF margin%
17.47
17.52
16.31
15.51
12.89
12.82
14.48
14.03
16.75
19.38
22.74
14.48
15.91
48
0.548
FCF / Net incomex
1.585
1.667
1.649
1.799
1.808
1.837
2.169
2.416
2.741
2.787
1.212
2.416
1.823
88
15.03
ROIC%
12.90
13.92
12.12
11.53
11.99
14.53
11.65
11.07
8.18
8.80
2.39
11.07
11.82
65
5.38
Return on equity%
36.13
38.57
36.07
36.72
39.00
41.54
39.03
36.40
33.47
35.70
6.75
36.40
36.56
23
11.78
Return on assets%
19.11
21.61
22.29
19.60
16.80
19.49
21.17
22.94
23.63
22.47
13.69
22.47
21.39
70
0.74
EPS¥
0.37
0.40
0.44
0.47
0.53
0.55
0.54
0.51
0.60
0.58
0.80
2.08%
4.63%
—
16.22
EPS growth%
31.20
33.04
32.75
30.23
28.94
30.74
28.73
28.77
28.73
29.22
16.77
28.77
29.73
74
0.72
Bookvalue per sh¥
0.86
0.93
0.87
0.88
0.87
0.86
0.84
0.75
0.72
0.74
0.97
(3.14%)
(1.30%)
—
0.74
FCF per share¥
0.34
0.34
0.33
0.33
0.35
0.38
0.38
0.40
0.44
0.47
0.52
6.02%
4.36%
—
0.73
Dividend per sh¥
0.89
0.98
0.98
0.98
0.88
0.77
0.85
0.83
0.85
0.89
0.35
0.30%
(0.69%)
—
18.88
Div yield (avg)%
25.92
28.72
30.35
29.31
29.76
29.68
27.67
29.04
31.95
30.60
25.61
29.68
29.50
31
10.85
Payout ratio%
11.15
9.95
8.94
9.19
11.78
10.59
7.65
6.73
5.19
2.56
17.29
6.73
9.06
5
679.7
Shares (diluted)M
625.5
659.0
596.5
541.6
523.5
509.7
453.0
453.7
475.9
479.5
683.5
(1.74%)
(2.51%)
24
16.65
Buyback yield%
6.41
6.65
8.95
6.83
8.04
9.53
11.15
12.80
12.18
10.82
17.00
11.15
9.24
41
1.501
D/E ratiox
0.783
0.889
0.889
0.906
1.081
1.282
1.285
1.386
1.576
1.601
1.784
1.386
1.182
63
1,269
Enterprise value¥M
695.9
647.5
652.0
670.1
655.0
692.8
704.7
731.7
714.4
665.8
261.9
0.33%
0.09%
56
1.772
LT debt¥B
2.698
3.020
2.778
2.782
2.754
3.146
3.553
3.780
3.679
4.085
0.873
8.20%
5.18%
47
Revenue
¥1.917B
5.21%
1.00×
Cost of revenue
¥1.225B
5.63%
1.04×
Operating expenses
¥315.4M
4.21%
0.91×
Goodwill & intangibles
22.35%
Property and equipment
20.43%
Cash and investments
12.95%
Spread over hurdle
(5.58%)