1.635
Revenue¥B
1.486
1.512
1.586
1.650
1.711
1.778
1.847
1.871
1.894
1.998
1.795
3.16%
3.35%
45
18.87
Revenue growth%
27.22
27.75
30.32
30.20
32.78
34.26
32.85
34.25
34.40
32.46
15.32
34.25
32.62
13
27.32
Gross margin%
13.77
14.31
15.35
18.11
16.72
19.46
18.14
19.45
22.27
23.09
21.80
19.46
18.13
91
22.67
Operating margin%
22.89
21.01
20.59
23.14
21.87
20.80
22.41
20.52
21.84
19.83
29.03
20.80
21.42
81
22.84
Net margin%
13.03
13.94
12.81
13.96
11.98
9.15
12.08
11.76
12.45
10.26
21.15
11.76
12.26
62
24.85
P/E ratio (avg)x
7.910
7.220
7.630
6.627
6.483
6.933
7.488
6.885
7.208
7.238
6.374
7.208
7.214
13
22.15
EV/EBITx
13.05
11.83
12.22
11.04
11.60
11.57
12.24
11.14
12.46
13.52
35.64
12.24
12.03
20
5.70
FCF yield (avg)%
6.41
6.66
4.97
7.55
7.97
10.79
12.41
14.04
15.49
18.25
28.64
14.04
9.38
51
20.75
FCF margin%
5.57
6.16
5.96
8.86
6.18
6.13
8.93
9.60
7.90
9.15
4.42
8.93
7.04
31
1.765
FCF / Net incomex
2.570
2.669
3.141
2.969
3.125
3.081
3.468
3.569
3.757
3.604
0.799
3.569
3.133
42
22.99
ROIC%
0.72
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.78
0.40
2.84
0.40
0.40
49
9.15
Return on equity%
18.31
18.79
20.67
21.56
21.30
18.92
18.04
16.26
14.68
13.61
19.21
16.26
18.55
15
14.18
Return on assets%
16.18
15.69
17.98
16.42
19.33
19.43
19.12
16.78
19.67
22.07
5.46
19.43
18.55
54
19.21
EPS¥
22.74
26.20
30.83
30.34
35.00
35.24
38.89
47.06
52.22
57.94
20.78
10.61%
11.80%
—
17.15
EPS growth%
19.66
18.67
21.43
22.85
21.05
19.78
18.31
20.00
19.98
19.84
4.30
19.84
19.91
28
16.01
Bookvalue per sh¥
19.49
18.64
19.29
19.36
18.95
19.52
18.92
20.11
19.53
20.71
33.03
1.79%
1.69%
—
34.19
FCF per share¥
14.39
14.73
13.15
13.99
13.24
14.19
14.92
13.78
14.65
14.05
16.31
1.18%
(0.86%)
—
22.51
Dividend per sh¥
33.56
33.84
33.28
33.91
39.22
46.02
43.66
43.71
46.31
52.76
27.14
6.11%
4.20%
—
21.45
Div yield (avg)%
27.70
30.14
27.82
29.76
32.22
33.31
34.99
32.34
31.72
29.12
8.56
32.34
30.93
27
4.68
Payout ratio%
7.96
9.26
8.40
11.02
12.13
11.74
8.86
11.40
9.71
9.14
2.36
9.71
9.49
60
17.45
Shares (diluted)M
14.78
14.58
15.61
14.01
13.88
14.72
14.80
14.30
13.85
14.25
16.89
0.52%
(1.21%)
47
15.76
Buyback yield%
0.40
0.40
3.31
3.62
0.72
0.40
0.40
2.03
3.91
1.25
15.02
1.25
0.99
48
1.411
D/E ratiox
1.502
1.326
1.275
1.208
1.254
1.125
1.017
1.040
1.043
0.967
1.190
1.040
1.166
21
721.2
Enterprise value¥M
609.3
667.7
623.3
605.7
650.0
663.5
721.2
715.6
735.3
724.2
318.0
2.18%
2.75%
42
1.584
LT debt¥B
0.759
0.822
0.855
0.862
0.807
0.852
0.909
0.842
0.763
0.790
1.513
(0.43%)
0.79%
89
Revenue
¥1.998B
3.35%
1.00×
Cost of revenue
¥1.399B
3.35%
1.00×
Operating expenses
¥413.6M
2.71%
0.94×
Cash and investments
19.17%
Goodwill & intangibles
18.81%
Property and equipment
15.84%
Spread over hurdle
(3.75%)