1.047
Revenue¥B
3.043
3.029
3.089
3.159
3.126
3.176
3.151
3.220
3.190
3.233
1.081
0.68%
0.57%
21
8.65
Revenue growth%
2.80
2.61
3.42
4.34
2.40
2.44
3.76
1.90
4.82
7.58
24.41
3.76
3.11
37
11.61
Gross margin%
16.17
13.31
13.14
11.44
14.24
13.26
10.49
8.67
8.38
7.56
24.05
8.67
12.29
22
4.79
Operating margin%
12.36
11.00
9.95
12.16
14.91
15.06
13.51
14.71
17.16
19.12
16.23
15.06
14.11
93
13.44
Net margin%
27.08
28.25
30.38
32.91
31.71
31.73
30.60
30.89
29.99
30.77
19.11
30.77
30.68
80
27.30
P/E ratio (avg)x
28.53
33.91
40.21
42.40
45.99
54.49
61.94
73.15
87.92
91.86
22.23
73.15
50.24
31
33.81
EV/EBITx
26.55
27.60
31.09
33.87
36.90
37.19
38.42
35.39
32.03
28.67
10.89
35.39
32.95
45
2.49
FCF yield (avg)%
9.60
7.99
6.79
5.55
6.77
4.79
4.49
4.84
3.54
3.00
2.86
4.49
5.19
45
18.66
FCF margin%
19.14
18.66
20.27
22.19
21.86
23.19
23.66
22.54
19.56
19.69
25.52
22.54
21.07
25
0.498
FCF / Net incomex
0.163
0.176
0.195
0.189
0.202
0.232
0.231
0.267
0.279
0.300
0.633
0.267
0.217
93
13.57
ROIC%
27.86
27.96
27.28
27.34
26.55
24.08
23.51
21.39
21.68
20.71
11.73
21.68
25.31
47
17.32
Return on equity%
3.07
2.81
0.53
0.40
0.40
0.40
0.56
0.81
0.40
0.40
27.94
0.40
0.47
17
7.64
Return on assets%
16.25
18.02
17.92
17.13
17.72
16.15
17.52
17.72
19.26
21.67
22.90
17.72
17.72
49
2.02
EPS¥
6.54
7.03
7.83
7.99
9.40
10.74
11.84
11.57
13.09
14.96
2.07
9.74%
8.05%
—
10.49
EPS growth%
14.37
13.06
10.57
8.32
9.20
10.61
12.34
10.17
8.41
6.50
5.77
10.17
10.37
12
1.03
Bookvalue per sh¥
3.47
3.25
3.41
3.48
3.37
3.17
3.10
3.49
3.91
3.65
0.96
1.58%
0.65%
—
2.27
FCF per share¥
3.14
3.05
3.23
3.40
3.14
2.90
2.80
2.71
2.71
2.60
1.73
(3.73%)
(1.70%)
—
1.67
Dividend per sh¥
3.98
3.82
3.75
3.71
3.68
3.83
3.90
4.08
4.25
4.31
2.02
3.25%
(0.10%)
—
24.51
Div yield (avg)%
33.39
35.41
37.57
35.90
34.90
34.98
33.97
36.52
34.42
37.25
15.94
34.98
35.20
65
19.92
Payout ratio%
12.08
13.14
13.13
10.32
10.72
13.53
16.40
16.08
16.74
16.14
18.62
16.14
13.33
50
205.4
Shares (diluted)M
280.6
332.9
378.2
366.3
358.7
407.4
455.0
523.5
547.8
573.9
197.9
9.86%
8.02%
77
22.17
Buyback yield%
7.15
8.98
8.08
8.28
5.33
7.07
6.60
9.01
10.56
9.92
5.30
9.01
8.18
69
1.371
D/E ratiox
0.743
0.787
0.895
1.023
1.099
1.271
1.500
1.752
2.054
1.975
1.656
1.752
1.185
32
0.390
Enterprise value¥B
0.531
0.495
0.489
0.536
0.579
0.578
0.658
0.659
0.615
0.681
2.114
3.31%
3.60%
79
2.754
LT debt¥B
3.347
3.837
4.477
4.993
5.257
5.373
5.713
6.078
6.342
7.304
0.696
6.80%
9.64%
11
Revenue
¥3.233B
0.57%
1.00×
Cost of revenue
¥2.179B
0.56%
1.00×
Operating expenses
¥510.7M
1.03%
1.05×
Property and equipment
16.55%
Goodwill & intangibles
15.16%