90.32
Revenue¥B
39.07
42.70
45.95
49.10
53.44
58.02
63.20
69.00
75.70
82.08
98.46
8.96%
8.46%
31
23.32
Revenue growth%
10.50
8.89
8.55
11.20
12.51
11.22
12.46
10.05
7.23
6.27
13.86
10.05
10.28
84
18.27
Gross margin%
19.49
17.48
15.30
12.90
15.13
15.15
13.59
11.51
11.77
8.85
29.46
11.77
14.36
85
14.22
Operating margin%
13.12
14.49
16.66
18.48
16.23
16.38
18.30
21.00
22.09
22.58
17.77
21.00
17.48
79
2.83
Net margin%
30.62
31.70
33.57
32.49
30.02
31.28
29.16
29.77
29.87
30.26
8.80
29.87
30.44
64
37.00
P/E ratio (avg)x
32.28
34.98
37.08
37.04
43.05
45.64
49.33
54.68
64.27
74.79
23.78
54.68
44.35
31
22.62
EV/EBITx
23.56
21.65
19.32
18.27
17.96
19.81
19.33
20.09
17.63
19.29
31.68
19.33
19.32
50
19.93
FCF yield (avg)%
3.94
3.94
1.02
1.55
0.40
0.40
0.40
2.04
1.73
3.43
13.34
1.73
1.64
56
16.40
FCF margin%
6.97
6.82
7.58
10.19
11.48
14.21
15.71
15.10
16.47
15.26
26.54
15.26
12.84
86
1.771
FCF / Net incomex
0.291
0.295
0.304
0.315
0.340
0.340
0.309
0.282
0.243
0.248
0.544
0.282
0.299
51
3.95
ROIC%
28.89
28.57
30.48
28.46
29.41
28.07
29.57
29.94
28.41
31.03
23.04
29.57
29.15
7
15.25
Return on equity%
0.51
3.45
3.40
3.87
4.59
7.15
6.09
7.15
7.75
7.82
22.71
7.15
5.34
26
15.93
Return on assets%
4.42
3.41
1.14
0.40
0.40
1.58
3.70
6.06
7.75
8.41
29.11
6.06
3.56
7
127.41
EPS¥
69.16
75.26
84.20
90.06
80.57
80.34
73.63
78.11
69.24
73.92
132.98
(1.71%)
0.67%
—
6.76
EPS growth%
10.16
7.59
7.43
7.73
7.62
9.30
7.90
6.34
7.53
10.35
16.90
7.90
7.67
44
114.51
Bookvalue per sh¥
204.67
219.71
248.70
264.58
268.09
293.59
317.76
345.99
371.52
410.72
120.86
8.91%
7.76%
—
73.57
FCF per share¥
165.78
177.67
174.03
160.10
143.13
133.97
119.65
124.95
119.31
127.31
166.79
(2.32%)
(1.94%)
—
204.84
Dividend per sh¥
247.47
260.83
302.16
335.65
382.90
424.62
456.54
501.96
567.19
540.63
231.25
7.14%
8.96%
—
28.49
Div yield (avg)%
13.23
15.59
13.38
11.48
10.90
13.33
13.21
12.04
9.45
8.49
5.33
12.04
12.63
82
3.73
Payout ratio%
13.96
13.71
13.75
11.82
10.54
9.14
11.69
13.98
14.13
15.03
3.35
13.98
13.73
69
362.6
Shares (diluted)M
425.3
447.9
492.6
447.7
421.1
461.9
483.6
525.0
489.8
494.7
358.9
3.27%
1.74%
87
11.90
Buyback yield%
10.99
12.79
13.85
12.17
13.27
15.51
13.73
15.19
13.42
12.13
20.79
13.73
13.34
32
1.368
D/E ratiox
0.967
0.960
1.014
0.948
0.891
0.929
0.860
0.810
0.713
0.644
0.791
0.810
0.910
65
39.08
Enterprise value¥B
81.38
96.56
96.14
101.6
99.01
115.7
111.3
124.4
120.4
116.4
62.92
3.28%
4.21%
19
32.76
LT debt¥B
19.33
20.21
19.62
19.23
19.49
16.96
15.30
16.59
15.31
14.21
58.02
(6.13%)
(3.78%)
33
Revenue
¥82.08B
8.46%
1.00×
Cost of revenue
¥33.70B
8.11%
0.97×
Operating expenses
¥19.57B
9.05%
1.06×
Property and equipment
17.75%
Cash and investments
17.06%