0.712
Revenue¥B
1.461
1.538
1.582
1.657
1.726
1.813
1.859
1.873
1.979
2.072
0.762
3.73%
3.93%
71
15.74
Revenue growth%
5.87
6.79
6.36
6.70
6.12
5.56
6.17
4.25
6.02
6.00
13.50
6.00
6.07
44
8.82
Gross margin%
16.28
18.38
19.43
17.64
15.92
17.80
19.24
19.59
21.48
23.58
17.79
19.59
18.81
43
15.69
Operating margin%
0.40
2.61
0.40
0.40
1.29
1.60
0.40
0.63
0.40
0.40
26.72
0.40
0.40
62
28.00
Net margin%
33.28
36.19
36.62
36.34
37.63
39.31
36.97
36.12
35.62
35.00
16.02
36.12
36.27
33
24.74
P/E ratio (avg)x
18.57
19.74
21.51
21.59
23.56
23.21
20.82
19.09
21.05
19.56
24.79
20.82
20.94
83
9.741
EV/EBITx
30.38
31.61
33.06
31.38
31.15
34.72
40.61
41.12
39.32
41.85
24.99
40.61
33.89
16
17.27
FCF yield (avg)%
18.19
16.99
19.40
18.45
18.21
20.78
23.43
22.18
19.82
20.85
19.18
20.85
19.61
60
13.75
FCF margin%
19.60
17.66
18.07
19.26
17.98
19.59
18.90
17.54
15.27
17.51
18.73
17.54
18.02
33
0.638
FCF / Net incomex
1.177
1.207
1.262
1.136
1.118
0.979
0.864
0.784
0.761
0.669
1.300
0.784
1.048
91
21.12
ROIC%
14.11
14.25
16.10
15.46
17.19
17.20
16.60
16.61
16.22
16.42
9.18
16.60
16.32
11
16.77
Return on equity%
10.67
13.39
12.45
11.16
10.97
10.22
10.01
9.96
7.32
7.29
5.53
9.96
10.45
63
14.89
Return on assets%
26.72
24.98
27.54
24.63
27.34
30.17
32.10
34.92
36.60
36.86
7.38
34.92
28.86
24
1.43
EPS¥
1.16
1.34
1.40
1.63
1.59
1.62
1.63
1.89
2.08
2.06
1.50
5.42%
6.84%
—
12.71
EPS growth%
2.93
4.48
2.43
4.67
4.59
4.73
5.36
6.66
6.68
7.04
7.76
6.66
4.70
6
2.53
Bookvalue per sh¥
2.17
2.29
2.46
2.36
2.31
2.45
2.38
2.33
2.53
2.88
0.64
4.48%
3.23%
—
0.68
FCF per share¥
2.27
2.39
2.35
2.65
2.74
2.62
2.85
2.84
2.69
2.61
2.48
(0.97%)
1.85%
—
1.12
Dividend per sh¥
0.88
1.03
1.16
1.13
1.11
1.09
1.19
1.14
1.08
1.21
2.41
1.66%
3.46%
—
20.64
Div yield (avg)%
5.02
7.06
7.72
7.61
8.74
7.36
8.76
11.33
12.75
10.46
18.41
10.46
8.23
71
6.78
Payout ratio%
16.23
13.55
15.09
16.34
16.15
14.40
14.47
16.50
13.54
13.82
4.50
14.40
14.78
40
425.8
Shares (diluted)M
428.5
389.3
398.7
428.2
424.8
426.2
401.0
419.1
449.9
448.8
406.7
1.10%
(0.44%)
79
17.01
Buyback yield%
10.27
11.75
13.35
12.26
12.86
12.23
13.51
12.74
11.63
13.15
3.14
12.74
12.50
73
0.736
D/E ratiox
0.910
0.961
0.876
0.785
0.808
0.853
0.757
0.835
0.849
0.896
1.631
0.849
0.851
94
1.335
Enterprise value¥B
1.156
1.217
1.128
1.045
1.190
1.151
1.104
1.057
1.142
1.258
0.947
1.10%
2.13%
31
0.159
LT debt¥B
1.905
1.789
1.659
1.595
1.476
1.588
1.610
1.773
1.939
1.919
2.662
5.39%
0.56%
47
Revenue
¥2.072B
3.93%
1.00×
Cost of revenue
¥1.155B
4.03%
1.01×
Operating expenses
¥296.2M
4.05%
1.01×
Property and equipment
14.49%
Goodwill & intangibles
14.15%