2.895
Revenue¥B
2.177
2.368
2.492
2.715
2.938
3.176
3.330
3.529
3.694
4.009
3.192
6.41%
7.13%
56
25.58
Revenue growth%
21.32
19.04
19.19
16.79
17.87
19.77
20.35
17.66
20.37
21.66
11.07
20.35
19.48
7
27.65
Gross margin%
1.26
0.40
1.98
0.40
0.40
0.40
3.26
0.40
0.83
0.70
6.54
0.70
0.55
8
28.13
Operating margin%
13.37
14.12
12.81
11.78
14.65
17.50
18.12
19.36
20.70
22.68
25.24
19.36
16.08
74
25.86
Net margin%
28.00
29.91
27.01
24.85
27.26
25.57
23.93
21.26
21.46
22.89
22.19
22.89
25.21
6
20.69
P/E ratio (avg)x
18.43
16.88
17.34
16.70
16.21
17.05
16.74
16.92
15.98
15.55
13.40
16.74
16.81
87
37.52
EV/EBITx
32.07
38.54
42.50
50.97
52.27
52.21
50.68
55.09
55.49
66.02
20.52
55.09
51.59
16
26.58
FCF yield (avg)%
21.74
20.98
21.13
22.22
21.24
22.74
21.17
19.47
22.40
22.21
6.77
22.21
21.49
52
2.07
FCF margin%
22.35
24.49
24.87
26.48
27.20
29.82
27.69
29.62
31.74
33.57
25.93
29.82
27.44
49
0.687
FCF / Net incomex
0.729
0.716
0.801
0.778
0.863
0.859
0.869
0.790
0.726
0.799
1.648
0.799
0.795
20
5.91
ROIC%
10.54
12.86
11.43
9.84
10.32
8.09
7.92
9.89
8.95
11.30
3.37
8.95
10.11
29
26.30
Return on equity%
19.30
18.98
17.93
20.60
18.89
17.31
14.89
16.13
16.93
18.81
15.38
16.93
18.37
71
14.17
Return on assets%
22.30
20.51
22.63
22.73
23.63
21.12
19.99
21.59
20.60
20.71
25.63
20.71
21.36
89
1.31
EPS¥
1.08
1.16
1.07
1.15
1.21
1.28
1.10
1.06
1.10
1.00
1.38
(3.66%)
(0.64%)
—
8.33
EPS growth%
26.07
26.05
26.43
26.42
25.16
26.64
28.80
28.10
27.37
26.21
29.93
27.37
26.42
25
0.35
Bookvalue per sh¥
1.37
1.47
1.41
1.35
1.36
1.53
1.40
1.59
1.80
1.82
0.79
6.08%
2.30%
—
1.78
FCF per share¥
1.72
1.65
1.66
1.64
1.74
2.01
2.09
2.39
2.31
2.44
0.98
7.04%
4.00%
—
1.11
Dividend per sh¥
0.74
0.75
0.69
0.70
0.65
0.61
0.61
0.66
0.70
0.76
1.75
3.32%
1.19%
—
12.13
Div yield (avg)%
13.44
10.82
11.82
12.88
12.08
13.49
14.25
12.97
15.07
12.80
9.37
13.49
12.93
26
26.39
Payout ratio%
22.28
21.86
24.85
26.71
29.52
29.21
29.10
27.35
26.39
29.22
27.41
29.10
27.03
8
509.4
Shares (diluted)M
482.3
479.4
438.2
383.2
376.4
338.3
336.2
328.4
358.8
377.6
506.0
0.07%
(3.08%)
77
20.60
Buyback yield%
9.47
8.21
8.36
9.45
11.79
9.03
6.97
4.43
1.76
0.40
28.45
4.43
8.29
56
1.122
D/E ratiox
1.186
1.260
1.351
1.272
1.251
1.183
1.145
1.242
1.344
1.307
0.290
1.242
1.256
20
1.896
Enterprise value¥B
2.202
2.390
2.652
2.977
3.421
3.551
3.362
3.847
4.406
4.158
1.149
3.98%
6.19%
7
0.848
LT debt¥B
4.246
4.443
5.189
5.521
6.025
6.347
7.587
8.848
10.56
10.45
1.487
11.64%
11.41%
73
Revenue
¥4.009B
7.13%
1.00×
Cost of revenue
¥2.545B
7.11%
1.00×
Operating expenses
¥694.0M
6.78%
0.97×
Property and equipment
14.29%