0.626
Revenue¥B
1.408
1.438
1.476
1.530
1.589
1.669
1.744
1.806
1.838
1.887
0.672
3.50%
3.34%
17
10.62
Revenue growth%
7.84
7.50
9.27
8.39
6.32
7.36
4.53
3.45
1.16
3.56
23.41
3.56
6.84
23
16.33
Gross margin%
25.37
23.21
20.95
20.72
20.57
21.70
19.34
21.69
20.70
18.70
12.60
20.70
20.83
42
4.52
Operating margin%
13.49
14.11
15.44
14.08
15.07
16.48
16.72
14.58
15.04
17.04
29.46
16.48
15.06
23
7.51
Net margin%
24.17
22.90
25.73
27.04
27.46
29.84
27.80
30.19
31.67
31.58
27.91
30.19
27.63
7
28.89
P/E ratio (avg)x
39.86
43.72
43.67
40.10
35.88
32.17
30.39
31.96
36.24
36.17
13.76
32.17
36.21
29
30.97
EV/EBITx
17.95
19.05
19.37
18.72
20.10
19.40
19.27
17.50
16.59
16.96
17.93
17.50
18.88
42
24.30
FCF yield (avg)%
3.05
2.60
0.40
2.59
4.53
3.11
1.32
2.72
3.53
0.75
4.39
2.72
2.66
78
8.62
FCF margin%
11.73
13.58
11.09
14.02
13.98
14.42
11.89
10.32
10.46
7.91
25.18
10.46
11.81
50
0.210
FCF / Net incomex
0.614
0.584
0.619
0.623
0.586
0.572
0.615
0.546
0.581
0.635
1.013
0.581
0.600
6
12.04
ROIC%
6.78
5.39
6.76
6.18
5.40
7.09
4.09
3.66
3.30
6.06
27.93
4.09
5.73
32
10.80
Return on equity%
11.15
9.46
10.37
10.18
7.66
7.84
10.83
13.09
12.90
15.36
26.95
12.90
10.60
39
14.15
Return on assets%
20.57
19.38
22.00
24.46
24.81
24.67
21.92
21.42
24.00
26.13
17.64
24.00
23.00
84
0.64
EPS¥
0.83
0.91
0.85
0.77
0.72
0.78
0.87
0.88
0.88
0.95
0.69
5.53%
2.63%
—
10.43
EPS growth%
29.00
30.29
29.88
32.07
32.07
33.81
33.04
32.19
32.99
31.98
26.87
32.99
32.07
51
2.16
Bookvalue per sh¥
1.01
0.98
0.97
1.09
1.19
1.10
1.08
1.19
1.14
1.28
1.57
1.40%
2.21%
—
2.77
FCF per share¥
1.21
1.15
1.12
1.03
1.11
1.17
1.16
1.07
0.99
0.98
2.50
(2.41%)
(2.03%)
—
3.47
Dividend per sh¥
3.23
3.16
3.05
3.14
2.74
2.73
2.81
2.60
2.36
2.30
3.09
(3.47%)
(2.47%)
—
8.37
Div yield (avg)%
13.15
12.29
12.76
10.79
8.64
9.83
9.65
11.56
13.00
15.56
29.04
11.56
11.93
7
25.35
Payout ratio%
4.65
6.30
5.20
6.32
3.45
3.91
5.10
3.65
2.69
0.83
14.97
3.65
4.28
26
316.7
Shares (diluted)M
486.8
480.1
463.4
474.8
540.1
578.9
551.8
582.9
548.3
605.6
319.3
2.31%
3.69%
26
2.04
Buyback yield%
18.69
16.92
16.63
15.23
17.84
16.24
18.86
16.78
18.90
19.09
16.70
18.86
17.38
55
1.756
D/E ratiox
1.534
1.743
1.702
1.844
1.796
1.823
1.915
1.993
2.089
2.200
1.602
1.993
1.834
22
1.333
Enterprise value¥B
1.504
1.708
1.924
2.210
2.621
3.155
3.431
3.815
3.913
3.897
0.223
8.25%
10.37%
7
0.402
LT debt¥B
1.008
1.002
1.119
1.038
1.109
1.182
1.200
1.254
1.225
1.314
0.238
3.45%
1.63%
62
Revenue
¥1.887B
3.34%
1.00×
Cost of revenue
¥970.5M
3.18%
0.98×
Operating expenses
¥472.0M
3.56%
1.02×
Cash and investments
18.48%
Property and equipment
15.37%