1.236
Revenue¥B
1.721
1.829
1.948
2.064
2.240
2.450
2.571
2.820
2.978
3.160
1.328
7.12%
6.95%
55
17.75
Revenue growth%
3.90
6.32
5.57
4.64
5.30
7.83
8.04
8.99
11.14
9.89
26.25
8.99
7.08
38
8.70
Gross margin%
9.48
7.29
5.13
8.13
5.78
7.82
8.90
10.04
9.85
11.31
9.69
9.85
8.51
46
12.84
Operating margin%
16.17
18.32
19.20
21.63
22.03
21.99
19.51
21.15
23.95
24.46
28.04
21.99
21.39
17
12.77
Net margin%
10.22
10.96
9.53
11.66
14.37
16.32
13.56
16.13
13.18
15.32
28.24
15.32
13.37
63
37.15
P/E ratio (avg)x
44.43
51.81
61.21
67.07
66.01
67.15
78.63
88.58
100.2
107.2
8.399
88.58
67.11
58
10.29
EV/EBITx
18.15
16.82
18.47
16.34
17.62
19.16
19.10
16.91
16.04
14.27
11.10
16.91
17.27
76
21.60
FCF yield (avg)%
4.24
4.08
5.82
5.64
3.91
2.62
0.40
2.38
3.08
4.28
2.47
2.62
3.99
54
28.64
FCF margin%
23.12
25.18
26.11
28.78
30.70
31.04
31.69
34.49
33.60
31.40
5.71
31.69
30.87
90
0.230
FCF / Net incomex
0.785
0.756
0.722
0.769
0.651
0.652
0.575
0.574
0.613
0.617
1.514
0.613
0.652
64
11.78
ROIC%
16.73
19.64
17.99
16.96
18.27
19.22
18.60
20.90
20.12
17.93
17.79
19.22
18.44
86
23.63
Return on equity%
25.94
26.94
24.49
26.60
24.92
22.20
21.21
24.12
25.56
24.57
3.47
24.12
24.75
48
3.42
Return on assets%
8.17
8.94
10.09
8.60
6.27
3.69
6.44
5.48
6.75
6.43
23.50
6.43
6.60
80
3.11
EPS¥
3.23
3.16
3.19
3.49
3.73
3.89
4.11
3.95
4.25
4.45
3.42
3.59%
3.34%
—
6.21
EPS growth%
18.89
20.32
22.82
20.41
20.41
23.08
22.40
24.12
23.62
24.47
19.04
23.62
22.61
75
1.24
Bookvalue per sh¥
1.47
1.48
1.67
1.71
1.69
1.58
1.70
1.90
2.15
2.42
1.69
7.51%
5.82%
—
3.19
FCF per share¥
3.19
3.40
3.49
3.81
4.00
4.33
4.38
4.22
4.13
4.43
2.28
2.09%
3.25%
—
3.19
Dividend per sh¥
4.94
5.14
6.15
7.08
7.31
7.40
7.60
7.74
9.21
10.89
2.09
8.31%
8.39%
—
19.58
Div yield (avg)%
10.84
11.90
9.30
9.80
7.12
5.09
4.65
4.78
7.39
5.50
16.50
5.09
7.25
21
8.39
Payout ratio%
8.86
11.31
12.91
11.38
9.21
6.98
7.11
6.53
4.68
6.86
12.11
6.86
7.98
7
447.5
Shares (diluted)M
501.3
494.2
505.0
502.4
580.4
621.7
680.1
664.6
744.0
715.7
444.5
4.28%
3.81%
13
3.51
Buyback yield%
29.71
26.92
27.72
28.06
28.28
29.73
27.02
27.69
27.33
24.94
14.23
27.33
27.71
43
0.350
D/E ratiox
1.309
1.299
1.192
1.281
1.235
1.193
1.333
1.473
1.338
1.253
1.746
1.333
1.290
29
0.764
Enterprise value¥B
4.116
4.033
4.464
4.422
4.179
3.911
4.129
4.071
4.597
5.377
3.328
5.17%
2.35%
77
2.694
LT debt¥B
4.756
4.975
5.598
6.336
7.389
8.937
8.721
10.29
11.20
11.36
1.612
8.99%
9.31%
7
Revenue
¥3.160B
6.95%
1.00×
Cost of revenue
¥1.678B
6.84%
0.99×
Operating expenses
¥706.8M
7.05%
1.01×
Property and equipment
23.54%
Cash and investments
14.14%
Spread over hurdle
(4.07%)