0.743
Revenue¥B
2.403
2.431
2.488
2.494
2.550
2.577
2.634
2.754
2.774
2.790
0.824
1.81%
1.76%
61
25.41
Revenue growth%
10.84
10.48
11.67
13.15
11.49
10.35
11.34
9.93
11.67
8.86
8.74
10.35
11.09
61
3.63
Gross margin%
30.10
29.32
27.21
26.06
25.49
23.64
24.02
21.74
23.09
23.81
18.36
23.64
24.75
12
24.05
Operating margin%
14.56
13.10
13.38
10.72
9.05
8.95
5.99
6.62
3.67
1.32
14.74
5.99
9.00
82
8.09
Net margin%
21.82
22.82
21.78
20.57
21.07
20.28
19.84
19.44
21.37
21.62
26.43
20.28
21.22
27
27.49
P/E ratio (avg)x
16.25
16.85
17.13
18.17
18.96
21.00
20.80
21.95
23.02
21.02
24.58
21.02
19.88
79
27.14
EV/EBITx
11.94
13.94
13.92
13.62
15.71
15.04
14.71
14.60
15.83
15.16
30.69
15.04
14.66
32
21.09
FCF yield (avg)%
26.94
27.50
29.05
27.43
24.44
26.84
25.73
27.13
29.42
27.59
17.89
27.13
27.28
54
28.38
FCF margin%
22.03
20.44
19.76
22.17
22.57
20.65
23.54
25.96
23.08
25.90
2.00
23.54
22.37
31
1.505
FCF / Net incomex
0.586
0.600
0.535
0.549
0.582
0.592
0.511
0.446
0.480
0.501
1.250
0.501
0.542
29
9.69
ROIC%
2.36
1.98
2.12
4.46
2.17
0.40
3.13
4.79
2.48
1.10
6.46
2.48
2.26
62
23.87
Return on equity%
18.74
18.62
20.03
21.67
22.64
24.25
26.26
23.63
25.44
26.43
13.29
25.44
23.14
67
24.97
Return on assets%
8.08
9.53
11.54
12.00
14.70
16.94
19.16
18.50
16.47
17.34
18.88
17.34
15.58
94
9.05
EPS¥
6.46
6.27
7.33
6.99
6.67
6.88
6.64
7.32
7.57
8.20
9.49
4.22%
2.49%
—
6.19
EPS growth%
6.50
9.31
10.07
10.91
10.53
12.78
13.28
13.14
10.38
7.64
26.63
12.78
10.45
74
7.60
Bookvalue per sh¥
18.31
22.01
24.40
27.46
27.04
28.60
29.59
28.95
33.65
38.93
7.53
7.57%
9.02%
—
6.20
FCF per share¥
11.24
11.12
10.13
9.95
9.16
8.87
8.66
9.62
9.76
10.37
11.54
2.49%
(0.16%)
—
6.55
Dividend per sh¥
11.31
12.17
10.92
9.71
10.92
10.52
10.11
11.04
11.78
13.18
7.22
3.82%
0.90%
—
22.42
Div yield (avg)%
14.64
13.84
12.95
14.91
14.05
15.14
13.98
13.05
13.70
14.58
6.73
13.98
14.01
41
27.33
Payout ratio%
23.54
23.11
20.27
20.61
20.59
20.00
21.45
21.71
18.78
19.10
5.84
20.00
20.60
35
54.51
Shares (diluted)M
42.81
41.38
45.02
39.31
38.62
35.86
34.83
36.34
37.41
32.17
54.92
(3.59%)
(3.13%)
71
4.82
Buyback yield%
11.98
10.06
13.02
15.73
18.54
20.47
23.36
21.21
21.81
18.99
25.75
21.21
18.77
51
1.671
D/E ratiox
0.395
0.433
0.424
0.400
0.358
0.374
0.343
0.347
0.324
0.314
0.484
0.343
0.366
59
2.211
Enterprise value¥B
0.384
0.358
0.320
0.326
0.340
0.307
0.326
0.340
0.303
0.295
1.251
(2.82%)
(2.35%)
34
1.019
LT debt¥B
1.198
1.162
1.300
1.265
1.424
1.322
1.393
1.544
1.623
1.807
0.535
4.88%
4.25%
10
Revenue
¥2.790B
1.76%
1.00×
Cost of revenue
¥1.953B
1.76%
1.00×
Operating expenses
¥516.8M
1.95%
1.02×
Property and equipment
18.17%
Cash and investments
16.11%
Spread over hurdle
(0.21%)