0.361
Revenue¥B
1.358
1.453
1.545
1.582
1.666
1.742
1.824
1.945
2.069
2.116
0.389
4.89%
5.18%
28
14.02
Revenue growth%
26.93
26.86
29.75
29.64
31.24
32.36
34.33
35.37
36.48
36.96
21.44
35.37
31.80
62
9.02
Gross margin%
15.29
15.76
13.34
10.96
11.17
11.35
14.09
11.47
10.28
7.95
26.08
11.35
11.41
54
26.24
Operating margin%
14.04
15.46
15.86
18.38
16.54
15.59
14.33
17.07
16.63
17.51
18.50
16.63
16.20
43
7.34
Net margin%
6.30
3.68
0.76
1.10
0.40
2.61
1.43
0.40
1.67
4.29
18.33
1.67
1.55
66
35.30
P/E ratio (avg)x
36.07
41.89
40.20
45.96
54.51
57.50
58.18
65.75
75.41
76.21
22.71
65.75
56.00
11
16.45
EV/EBITx
15.41
14.17
12.72
11.47
12.48
12.53
12.44
11.16
11.08
11.19
34.30
11.19
12.46
7
13.37
FCF yield (avg)%
20.75
23.45
23.85
25.08
23.79
24.17
23.19
20.81
23.47
24.26
18.31
23.47
23.63
83
3.39
FCF margin%
12.09
12.90
11.26
8.59
11.53
8.93
11.47
9.98
9.82
12.24
15.26
9.98
11.36
22
0.813
FCF / Net incomex
1.158
1.268
1.258
1.269
1.353
1.261
1.233
1.238
1.230
1.308
1.053
1.238
1.260
72
16.92
ROIC%
9.86
7.17
9.56
8.24
5.78
7.94
8.87
10.27
9.19
11.85
21.18
9.19
9.03
56
16.23
Return on equity%
12.61
15.05
17.72
17.13
17.88
19.95
22.74
20.03
20.86
19.36
14.77
20.03
18.62
66
27.28
Return on assets%
7.80
6.90
6.60
6.95
9.88
10.41
12.15
14.74
14.74
14.75
8.77
14.74
10.15
47
63.43
EPS¥
59.17
51.10
45.94
39.80
43.63
39.54
36.96
32.79
31.07
31.35
69.30
(6.40%)
(7.33%)
—
10.63
EPS growth%
16.60
18.44
16.03
17.68
16.25
19.00
16.15
15.69
14.96
12.10
22.52
15.69
16.20
47
77.83
Bookvalue per sh¥
109.85
103.32
109.32
113.62
121.69
134.10
139.79
139.75
148.48
146.50
53.22
3.78%
3.20%
—
58.53
FCF per share¥
181.75
168.78
187.97
184.68
174.46
172.87
157.15
156.69
176.68
184.66
89.48
1.14%
0.98%
—
91.64
Dividend per sh¥
27.77
27.11
26.74
30.01
28.87
29.18
30.69
33.04
38.52
40.74
117.28
7.13%
4.91%
—
9.24
Div yield (avg)%
4.08
7.00
6.93
5.10
6.95
5.48
3.00
0.96
2.94
2.07
25.04
2.94
4.59
79
22.20
Payout ratio%
2.21
1.63
2.43
2.03
1.37
0.43
0.40
0.40
0.40
2.50
8.65
0.40
1.50
86
10.42
Shares (diluted)M
8.051
7.509
7.407
8.007
8.527
8.078
8.720
8.242
7.338
6.841
9.998
(4.31%)
(2.27%)
66
26.14
Buyback yield%
12.05
13.50
15.04
16.15
18.38
19.93
18.36
17.97
18.70
17.83
23.90
18.36
17.90
79
0.260
D/E ratiox
0.719
0.756
0.741
0.791
0.906
1.019
1.101
1.115
1.285
1.293
0.593
1.115
0.963
63
601.9
Enterprise value¥M
668.5
623.9
551.3
562.2
533.9
451.8
450.9
437.3
444.1
394.5
305.1
(5.87%)
(5.61%)
20
0.974
LT debt¥B
3.187
3.345
3.764
4.205
4.915
5.042
5.856
6.395
6.949
7.692
1.135
9.37%
9.86%
19
Revenue
¥2.116B
5.18%
1.00×
Cost of revenue
¥1.229B
4.86%
0.97×
Operating expenses
¥371.6M
5.61%
1.04×
Property and equipment
15.81%
Cash and investments
15.59%