2.453
Revenue¥B
6.992
7.686
8.492
9.328
10.13
10.84
11.56
12.55
13.44
14.71
2.635
7.75%
8.41%
54
28.39
Revenue growth%
19.13
20.21
18.97
20.77
20.96
21.42
22.71
20.28
19.91
20.13
7.48
20.28
20.25
76
24.31
Gross margin%
7.29
6.02
6.28
6.02
4.75
5.60
4.11
4.24
4.95
5.14
19.32
4.95
5.37
44
26.91
Operating margin%
11.80
11.50
8.69
8.30
8.90
7.36
9.43
11.27
8.59
8.32
3.86
8.59
8.80
72
18.98
Net margin%
27.55
30.46
29.40
28.82
31.60
31.63
30.34
30.85
31.40
31.58
11.60
31.40
30.65
49
14.48
P/E ratio (avg)x
13.91
15.66
14.32
12.71
14.08
13.08
13.57
13.05
13.35
14.16
31.07
13.35
13.74
69
33.63
EV/EBITx
19.24
17.46
18.14
19.99
21.00
21.57
21.03
21.81
22.65
20.11
34.91
21.57
20.55
66
8.73
FCF yield (avg)%
19.34
19.99
19.00
18.78
15.84
16.20
18.44
16.88
15.62
14.95
12.68
16.20
17.66
31
5.01
FCF margin%
22.79
22.00
20.86
23.65
23.19
22.72
20.39
18.41
20.43
17.63
26.79
20.39
21.43
28
1.706
FCF / Net incomex
2.217
2.183
2.230
2.152
2.188
2.569
2.602
2.917
3.385
3.737
0.340
2.917
2.400
60
5.40
ROIC%
14.46
17.13
15.01
16.69
18.51
19.04
19.79
17.21
18.68
19.06
13.51
19.04
17.86
89
23.21
Return on equity%
7.01
7.69
10.01
10.63
11.69
9.65
9.43
10.22
8.29
5.80
5.60
9.43
9.54
43
5.59
Return on assets%
5.90
5.41
8.00
6.45
5.75
6.84
3.89
5.97
6.17
4.50
26.23
5.97
5.94
34
7.95
EPS¥
8.97
9.30
8.50
7.37
6.46
5.78
6.05
5.55
5.98
6.16
8.68
(0.92%)
(5.03%)
—
26.74
EPS growth%
3.31
3.79
1.41
3.74
1.65
1.29
3.68
5.27
5.32
7.06
17.98
5.27
3.71
59
17.67
Bookvalue per sh¥
14.83
15.78
16.20
15.25
13.51
11.69
11.29
12.07
11.13
11.22
18.43
(3.66%)
(3.10%)
—
17.74
FCF per share¥
18.98
20.11
17.92
18.35
19.04
17.19
16.78
15.54
17.51
19.57
6.99
0.55%
1.10%
—
6.50
Dividend per sh¥
17.22
18.50
19.98
19.08
19.58
21.42
21.82
21.60
24.97
24.95
13.38
4.96%
3.49%
—
27.63
Div yield (avg)%
29.93
27.92
25.35
22.45
24.18
24.56
23.13
20.79
18.03
18.76
5.18
20.79
23.66
37
14.99
Payout ratio%
6.95
5.30
7.53
8.10
10.13
12.12
12.63
15.22
13.79
14.31
6.93
13.79
11.13
6
337.4
Shares (diluted)M
373.0
410.4
427.4
430.9
476.3
544.7
541.1
537.6
580.8
556.3
330.0
3.16%
4.23%
66
21.92
Buyback yield%
4.97
4.18
3.44
0.53
1.66
1.16
3.33
2.83
1.08
3.63
11.21
2.83
3.08
29
0.253
D/E ratiox
1.268
1.231
1.268
1.254
1.247
1.287
1.295
1.335
1.263
1.116
1.784
1.287
1.266
52
12.16
Enterprise value¥B
8.924
10.40
10.44
10.43
11.81
11.05
11.59
11.38
12.80
12.61
11.73
1.31%
4.62%
17
10.23
LT debt¥B
10.11
10.91
11.64
11.15
11.35
11.03
10.94
11.65
12.76
14.40
1.426
4.87%
4.17%
38
Revenue
¥14.71B
8.41%
1.00×
Cost of revenue
¥10.09B
8.48%
1.01×
Operating expenses
¥1.950B
7.62%
0.93×
Goodwill & intangibles
20.64%
Property and equipment
12.55%
Spread over hurdle
(2.32%)