1.029
Revenue¥B
0.946
0.990
0.996
1.047
1.085
1.123
1.130
1.180
1.214
1.249
1.123
2.85%
3.19%
12
21.68
Revenue growth%
23.36
21.82
23.15
24.17
25.90
27.18
27.35
25.41
26.85
29.03
28.25
27.18
25.65
82
21.14
Gross margin%
8.47
5.98
4.01
2.89
1.38
2.57
3.98
3.70
6.12
3.51
23.87
3.70
3.84
24
8.90
Operating margin%
29.03
30.15
30.35
29.88
26.92
24.91
26.38
26.36
29.02
30.22
9.92
26.38
29.02
90
11.07
Net margin%
22.65
22.06
20.85
20.15
17.71
14.88
16.29
14.16
13.32
16.01
26.47
14.88
17.00
81
27.63
P/E ratio (avg)x
20.25
18.81
19.66
17.32
19.00
18.60
18.26
17.01
15.02
13.86
24.30
17.01
18.43
13
14.19
EV/EBITx
34.18
33.90
30.40
28.16
26.12
24.10
27.04
30.25
28.17
24.99
27.74
27.04
28.17
73
23.21
FCF yield (avg)%
31.51
32.16
33.53
30.80
33.49
35.35
34.12
35.08
36.81
34.94
26.08
35.08
33.82
82
6.73
FCF margin%
14.94
13.72
13.22
15.09
13.67
13.15
10.69
11.01
11.81
10.25
8.73
11.01
13.18
46
1.239
FCF / Net incomex
0.416
0.403
0.359
0.390
0.430
0.414
0.459
0.480
0.462
0.440
0.744
0.459
0.423
18
17.33
ROIC%
5.12
3.62
0.63
0.40
0.40
3.25
0.40
0.40
0.78
0.40
19.72
0.40
0.51
47
24.63
Return on equity%
7.25
7.91
5.37
2.81
2.42
1.47
0.59
3.04
2.52
4.90
12.11
2.52
2.92
70
9.00
Return on assets%
28.74
30.82
28.01
27.26
28.90
27.08
27.47
25.96
26.24
24.29
2.46
26.24
27.37
65
2.47
EPS¥
1.09
1.10
1.21
1.38
1.59
1.84
1.92
2.07
2.28
2.62
2.70
10.46%
10.38%
—
21.82
EPS growth%
20.17
21.02
22.19
22.09
20.43
17.96
16.56
17.19
15.75
14.42
18.42
16.56
19.06
59
2.79
Bookvalue per sh¥
3.40
3.79
4.20
4.80
4.72
4.56
5.24
5.40
5.62
5.43
3.09
2.87%
6.40%
—
1.48
FCF per share¥
2.15
2.40
2.52
2.71
3.18
3.69
4.11
3.92
3.96
4.27
1.10
6.06%
8.74%
—
2.41
Dividend per sh¥
2.53
2.81
2.64
2.88
2.86
2.73
2.51
2.52
2.32
2.16
3.38
(5.43%)
(1.40%)
—
27.48
Div yield (avg)%
22.83
25.33
26.35
25.46
24.35
25.92
27.81
25.32
27.60
25.39
14.97
25.92
25.42
59
11.96
Payout ratio%
1.23
1.50
2.51
4.43
4.28
3.75
6.07
4.26
1.59
2.25
15.67
3.75
3.13
42
258.2
Shares (diluted)M
300.5
342.1
390.6
405.3
382.8
447.2
467.8
485.6
487.2
469.3
262.1
4.16%
4.65%
50
21.26
Buyback yield%
4.47
1.96
1.65
0.40
2.55
2.86
3.14
2.25
0.40
0.40
13.64
2.25
2.10
6
1.760
D/E ratiox
1.114
1.296
1.477
1.538
1.436
1.395
1.428
1.385
1.557
1.803
1.711
1.428
1.432
45
1,331
Enterprise value¥M
538.5
558.2
576.0
598.5
534.4
523.8
548.0
482.5
447.8
425.7
724.9
(4.45%)
(2.36%)
77
0.913
LT debt¥B
1.296
1.388
1.305
1.265
1.298
1.317
1.353
1.409
1.507
1.278
1.104
(0.31%)
(1.29%)
81
Revenue
¥1.249B
3.19%
1.00×
Cost of revenue
¥746.9M
2.89%
0.97×
Operating expenses
¥143.6M
4.14%
1.10×
Property and equipment
22.23%
Cash and investments
14.95%
Spread over hurdle
10.67%