0.281
Revenue¥B
3.567
3.835
4.190
4.565
4.867
5.291
5.600
6.139
6.565
6.957
0.314
7.41%
7.53%
29
17.52
Revenue growth%
17.00
14.55
11.97
14.12
16.11
13.31
14.98
12.27
14.13
14.63
3.93
14.13
14.34
48
13.22
Gross margin%
26.38
28.08
26.21
28.85
28.35
29.79
30.02
28.96
28.19
28.93
24.58
28.96
28.60
83
25.96
Operating margin%
10.78
12.23
14.79
13.65
13.56
11.11
12.51
11.35
8.81
10.64
18.53
11.11
11.79
21
7.23
Net margin%
2.00
3.30
3.16
1.54
0.49
0.40
0.40
2.82
5.68
7.85
9.71
2.82
2.41
30
23.26
P/E ratio (avg)x
12.13
12.22
11.42
10.13
11.01
10.12
9.901
9.593
8.801
8.184
32.68
9.593
10.13
74
25.14
EV/EBITx
16.58
14.59
12.55
13.74
12.22
12.48
13.66
13.85
15.23
15.87
24.60
13.85
13.80
51
14.57
FCF yield (avg)%
7.53
7.55
8.89
8.45
7.84
5.48
4.02
5.11
4.56
6.14
7.41
5.11
6.83
77
12.52
FCF margin%
22.93
25.76
23.99
26.18
27.74
26.29
24.75
23.67
22.93
22.58
3.12
23.67
24.37
68
1.603
FCF / Net incomex
0.551
0.584
0.574
0.642
0.723
0.758
0.719
0.701
0.777
0.867
1.125
0.758
0.710
76
19.96
ROIC%
19.73
18.62
20.36
20.74
22.65
21.40
22.89
20.22
17.52
16.18
21.42
20.22
20.29
44
8.74
Return on equity%
16.78
18.89
17.41
17.22
19.49
19.09
20.22
18.51
21.33
20.54
12.30
20.22
18.99
87
2.56
Return on assets%
16.53
15.54
14.74
15.87
14.54
13.01
12.59
12.77
11.93
9.94
2.05
12.59
13.78
35
8.23
EPS¥
32.99
31.77
35.25
36.93
40.81
46.77
44.71
46.72
47.79
50.77
9.07
4.46%
5.16%
—
29.38
EPS growth%
16.40
19.21
18.77
16.32
19.02
21.75
19.08
19.25
22.05
23.02
9.05
21.75
19.15
31
3.75
Bookvalue per sh¥
9.12
8.83
8.38
8.29
8.46
7.57
7.13
7.41
6.57
6.27
25.67
(5.81%)
(2.92%)
—
7.97
FCF per share¥
37.74
44.25
52.59
58.59
60.67
63.53
67.68
80.97
89.20
102.45
14.74
11.05%
12.31%
—
21.34
Dividend per sh¥
25.40
24.63
25.90
25.43
27.87
30.86
29.73
28.57
26.39
28.04
25.11
0.12%
2.24%
—
26.18
Div yield (avg)%
15.44
17.80
19.65
22.26
20.44
19.33
19.05
18.52
18.00
16.48
19.34
18.52
18.79
56
5.90
Payout ratio%
13.28
12.55
13.91
16.89
14.83
15.33
16.13
16.50
17.89
18.60
20.18
16.50
15.73
48
134.0
Shares (diluted)M
142.9
145.0
162.4
180.7
209.0
195.7
211.3
194.2
223.2
205.8
126.9
(0.31%)
2.96%
11
25.05
Buyback yield%
1.59
1.53
0.40
0.40
0.40
2.92
5.90
3.89
1.01
3.62
13.72
3.62
1.56
48
0.848
D/E ratiox
0.727
0.837
0.771
0.745
0.770
0.867
0.828
0.862
0.943
0.979
1.463
0.867
0.833
16
4.975
Enterprise value¥B
0.450
0.425
0.477
0.458
0.411
0.407
0.419
0.442
0.445
0.499
4.593
3.94%
0.90%
90
0.620
LT debt¥B
8.906
8.517
8.262
8.392
9.450
9.844
10.21
9.791
10.66
11.24
6.852
3.53%
3.44%
79
Revenue
¥6.957B
7.53%
1.00×
Cost of revenue
¥4.870B
7.53%
1.00×
Operating expenses
¥1.506B
8.16%
1.06×
Property and equipment
18.64%
Cash and investments
17.87%
Spread over hurdle
(8.16%)