2.347
Revenue¥B
1.698
1.810
1.981
2.178
2.378
2.525
2.714
2.987
3.276
3.472
2.526
7.86%
8.23%
14
9.74
Revenue growth%
28.41
27.30
26.22
27.84
30.22
31.83
32.81
35.72
35.23
36.18
11.53
35.23
31.02
27
22.83
Gross margin%
22.23
21.06
22.68
21.39
23.75
23.56
21.39
24.18
23.01
20.03
20.91
23.01
22.46
54
15.66
Operating margin%
17.11
17.02
16.00
15.89
13.54
11.31
10.97
12.12
11.24
8.66
9.15
11.24
12.83
66
26.54
Net margin%
12.38
13.06
14.45
17.38
18.66
20.24
18.70
21.15
19.22
17.23
11.17
19.22
18.02
74
37.80
P/E ratio (avg)x
59.53
62.02
60.51
70.67
72.81
79.49
90.35
97.48
96.62
108.2
19.20
96.62
76.15
51
31.56
EV/EBITx
16.09
16.80
17.12
17.85
17.04
19.32
21.67
23.77
21.98
23.59
11.89
21.98
18.58
83
2.40
FCF yield (avg)%
25.21
25.55
26.98
29.51
26.67
27.42
30.08
32.22
34.85
35.14
8.18
32.22
28.46
55
13.09
FCF margin%
8.30
10.38
10.09
10.14
9.09
7.97
5.88
7.31
8.53
5.96
16.36
7.31
8.42
84
1.710
FCF / Net incomex
0.485
0.504
0.480
0.514
0.543
0.521
0.566
0.504
0.462
0.507
0.102
0.507
0.506
31
18.57
ROIC%
24.40
27.09
29.49
29.07
30.42
31.41
33.20
30.64
29.51
31.23
8.80
31.23
29.96
47
11.20
Return on equity%
25.11
23.53
21.70
24.22
25.40
24.55
22.06
23.95
24.15
24.43
28.37
24.15
24.19
56
19.77
Return on assets%
26.18
25.43
26.27
26.16
24.35
26.48
26.98
25.07
25.43
24.48
18.36
25.43
25.79
30
1.28
EPS¥
2.57
2.89
2.86
2.75
2.98
2.95
3.43
3.46
3.32
3.17
1.36
1.27%
3.36%
—
25.34
EPS growth%
5.57
2.65
1.11
0.40
3.18
1.85
0.58
0.40
0.40
0.40
5.12
0.40
0.84
73
2.06
Bookvalue per sh¥
3.40
3.44
4.01
4.64
5.27
5.18
5.95
6.77
7.35
7.69
2.31
7.85%
9.13%
—
1.08
FCF per share¥
2.00
2.21
2.50
2.26
2.51
2.49
2.37
2.41
2.34
2.64
0.97
1.04%
2.51%
—
2.13
Dividend per sh¥
2.04
2.25
2.38
2.55
2.70
2.48
2.77
3.06
3.30
3.12
1.28
2.93%
4.50%
—
25.57
Div yield (avg)%
12.54
14.67
17.25
15.57
13.18
16.05
17.46
16.06
15.37
15.71
23.70
16.05
15.64
18
3.63
Payout ratio%
28.32
29.78
29.66
30.43
29.79
29.14
27.42
29.57
32.39
33.08
29.46
29.57
29.72
14
1.545
Shares (diluted)B
2.473
2.510
2.602
3.034
3.064
3.374
3.530
3.763
3.890
4.491
1.490
7.95%
6.85%
76
19.24
Buyback yield%
20.28
19.35
21.39
23.98
22.84
24.80
22.36
19.55
19.04
16.92
27.42
19.55
20.83
81
0.946
D/E ratiox
0.265
0.263
0.318
0.320
0.356
0.355
0.355
0.402
0.394
0.473
0.407
0.394
0.355
31
2.189
Enterprise value¥B
2.957
3.318
3.603
4.213
4.784
4.524
4.582
5.296
5.563
6.086
3.172
4.93%
8.61%
53
0.970
LT debt¥B
1.050
0.992
1.098
1.167
1.265
1.238
1.198
1.350
1.397
1.302
2.497
0.58%
2.28%
89
Revenue
¥3.472B
8.23%
1.00×
Cost of revenue
¥1.896B
8.50%
1.03×
Operating expenses
¥713.4M
7.50%
0.93×
Cash and investments
19.44%
Property and equipment
17.84%
Spread over hurdle
59.92%