0.570
Revenue¥B
1.552
1.605
1.625
1.666
1.718
1.760
1.785
1.786
1.799
1.820
0.605
1.16%
1.87%
87
13.95
Revenue growth%
22.31
21.95
22.99
25.35
24.43
26.53
29.53
27.79
27.28
26.20
13.44
27.28
25.78
35
9.63
Gross margin%
22.19
21.11
23.58
23.10
21.79
23.35
25.62
26.89
25.40
24.04
6.51
25.40
23.46
50
7.86
Operating margin%
23.16
20.92
21.78
19.95
21.56
22.73
19.81
22.02
21.47
21.69
13.60
21.69
21.62
59
6.46
Net margin%
9.93
9.10
8.32
8.30
10.87
9.11
8.78
9.85
7.95
10.84
24.76
9.11
9.10
63
22.51
P/E ratio (avg)x
24.20
23.40
24.65
25.67
22.49
24.00
25.35
26.77
26.79
28.94
8.173
26.77
25.00
64
18.08
EV/EBITx
12.94
11.67
11.72
12.23
12.83
11.72
11.00
11.59
10.56
10.45
33.13
11.00
11.70
79
14.26
FCF yield (avg)%
12.65
10.11
7.81
5.82
7.33
8.47
10.60
8.77
9.31
6.39
20.67
8.77
8.62
30
24.60
FCF margin%
3.98
1.29
2.57
1.31
1.45
1.29
1.57
3.07
4.36
5.34
25.90
3.07
2.07
19
0.272
FCF / Net incomex
0.189
0.204
0.226
0.246
0.227
0.211
0.228
0.248
0.234
0.250
1.386
0.234
0.228
8
6.97
ROIC%
5.42
6.93
5.43
6.80
3.99
3.66
3.87
1.54
0.40
0.40
16.14
1.54
3.93
62
21.87
Return on equity%
20.18
17.50
15.21
16.75
17.06
19.79
19.03
19.03
18.76
21.56
5.11
19.03
18.90
40
21.18
Return on assets%
21.84
20.30
23.03
21.42
22.68
20.46
22.52
22.68
22.84
23.49
7.93
22.68
22.60
71
31.39
EPS¥
31.55
30.54
32.98
34.34
32.14
33.51
34.79
34.42
36.99
36.74
33.46
2.71%
2.14%
—
11.21
EPS growth%
1.42
1.71
0.40
0.40
0.40
1.91
4.08
6.99
9.47
10.46
19.45
6.99
1.81
58
31.88
Bookvalue per sh¥
20.07
18.37
17.51
16.14
16.48
17.98
19.59
20.17
22.55
20.58
33.53
4.54%
0.78%
—
17.58
FCF per share¥
31.50
32.60
39.16
39.15
46.51
45.34
46.82
54.39
59.79
66.87
24.36
7.53%
8.05%
—
22.48
Dividend per sh¥
69.78
68.92
81.34
90.24
105.66
114.08
131.78
157.46
168.18
175.03
34.83
10.62%
10.75%
—
28.55
Div yield (avg)%
28.21
29.32
28.57
30.39
29.24
28.75
27.10
26.84
24.64
25.75
28.74
26.84
28.39
10
9.30
Payout ratio%
34.48
34.71
33.83
33.78
32.23
35.23
37.84
39.04
40.82
42.45
5.09
39.04
34.97
65
34.94
Shares (diluted)M
46.84
55.65
62.13
70.92
72.42
76.19
88.24
100.2
106.1
128.2
35.04
12.09%
11.46%
71
24.07
Buyback yield%
12.62
13.87
14.18
13.97
13.35
14.55
16.31
15.65
17.58
16.10
13.61
16.10
14.37
91
0.769
D/E ratiox
0.735
0.748
0.837
0.984
1.122
1.249
1.287
1.502
1.549
1.692
0.694
1.502
1.185
54
2.252
Enterprise value¥B
1.150
1.105
0.998
1.047
1.010
1.123
1.215
1.202
1.300
1.139
0.652
2.44%
(0.72%)
78
1.447
LT debt¥B
1.270
1.271
1.476
1.622
1.651
1.612
1.772
1.870
1.914
2.056
0.408
4.49%
4.56%
37
Revenue
¥1.820B
1.87%
1.00×
Cost of revenue
¥860.3M
2.10%
1.02×
Operating expenses
¥464.5M
1.83%
1.00×
Property and equipment
17.16%
Cash and investments
16.28%
Spread over hurdle
11.96%