1.198
Revenue¥B
1.444
1.498
1.578
1.697
1.789
1.873
1.975
2.107
2.197
2.266
1.257
4.85%
5.22%
48
15.73
Revenue growth%
14.30
12.73
14.82
15.64
12.97
11.79
14.44
12.33
9.87
12.67
24.94
12.33
12.85
13
17.47
Gross margin%
25.42
28.28
25.67
28.10
26.90
28.80
27.43
27.93
27.08
29.32
5.46
27.93
27.68
29
12.18
Operating margin%
12.02
11.89
13.31
13.65
15.83
16.16
15.32
14.52
15.60
15.34
7.23
15.34
14.92
13
20.29
Net margin%
9.60
8.66
6.99
4.90
5.68
6.03
7.16
4.44
4.40
3.76
6.72
4.44
5.86
91
21.46
P/E ratio (avg)x
12.24
12.16
11.21
12.63
12.87
14.18
14.40
16.37
15.11
14.42
28.57
14.42
13.53
54
37.37
EV/EBITx
8.900
10.61
11.77
13.51
14.45
15.36
18.35
21.64
21.50
24.23
19.27
21.50
14.91
52
20.04
FCF yield (avg)%
24.47
24.96
23.94
25.87
24.47
26.11
25.07
26.42
25.15
23.06
14.59
25.15
25.02
21
10.15
FCF margin%
7.20
8.43
11.43
10.50
8.33
8.64
11.15
9.36
9.34
6.37
29.17
9.34
8.99
5
1.549
FCF / Net incomex
1.186
1.249
1.338
1.454
1.575
1.782
1.861
2.038
1.929
1.818
0.863
1.861
1.679
54
26.84
ROIC%
17.14
19.09
18.50
16.51
17.29
16.92
17.58
17.41
14.59
14.59
29.61
16.92
17.22
73
3.26
Return on equity%
10.72
13.30
11.11
8.32
5.38
2.59
1.65
0.40
0.40
3.13
4.62
1.65
4.25
13
13.28
Return on assets%
10.28
10.78
11.41
10.60
8.69
10.79
12.77
12.22
10.68
9.81
3.20
10.79
10.73
28
1.22
EPS¥
0.59
0.62
0.57
0.55
0.50
0.48
0.54
0.54
0.49
0.46
1.26
(1.68%)
(1.54%)
—
19.17
EPS growth%
20.86
20.27
22.27
23.69
22.16
25.02
27.36
27.50
26.84
27.03
7.98
27.03
24.36
52
2.13
Bookvalue per sh¥
2.14
1.87
1.63
1.73
1.71
1.88
1.69
1.73
1.76
1.81
1.28
1.18%
(0.98%)
—
0.83
FCF per share¥
0.76
0.76
0.78
0.88
1.03
1.11
1.29
1.52
1.72
1.63
0.88
9.67%
7.81%
—
0.75
Dividend per sh¥
2.59
2.82
2.81
2.72
2.88
2.83
3.07
3.18
3.20
3.45
2.29
3.72%
2.36%
—
16.19
Div yield (avg)%
18.46
20.47
22.60
24.89
25.55
28.28
27.74
29.56
26.70
25.33
28.32
27.74
25.44
88
29.93
Payout ratio%
18.69
17.37
16.02
16.23
13.81
14.33
15.19
17.42
20.24
20.66
12.85
17.42
16.80
49
375.7
Shares (diluted)M
491.5
496.5
453.7
431.8
401.9
455.1
431.5
446.7
471.7
474.3
372.7
3.37%
0.78%
73
5.26
Buyback yield%
7.25
5.69
4.91
2.41
0.87
0.40
3.39
2.30
1.92
0.40
7.82
1.92
2.35
63
0.903
D/E ratiox
0.786
0.853
0.828
0.888
0.886
0.929
0.943
1.112
1.215
1.246
1.447
1.112
0.908
84
0.511
Enterprise value¥B
2.357
2.628
3.023
2.958
3.170
3.446
3.567
4.090
4.561
4.747
1.320
8.41%
8.67%
42
0.986
LT debt¥B
2.846
2.950
3.069
3.285
3.574
4.172
4.478
4.743
4.568
5.099
0.905
7.37%
6.17%
79
Revenue
¥2.266B
5.22%
1.00×
Cost of revenue
¥1.551B
5.18%
1.00×
Operating expenses
¥265.5M
5.48%
1.03×
Property and equipment
18.97%
Goodwill & intangibles
18.64%