0.887
Revenue¥B
1.461
1.592
1.707
1.845
1.988
2.206
2.355
2.600
2.806
3.112
0.971
9.38%
8.57%
15
25.70
Revenue growth%
18.41
18.83
21.48
19.88
20.61
23.34
25.97
26.20
27.72
28.44
10.41
26.20
22.41
11
28.06
Gross margin%
16.71
16.18
15.89
18.11
21.00
20.39
20.07
18.15
21.15
22.82
9.19
20.39
19.11
55
8.51
Operating margin%
15.94
17.82
18.68
16.97
15.49
18.22
18.20
17.65
16.79
17.65
27.65
17.65
17.65
58
19.79
Net margin%
10.17
12.56
13.50
16.27
15.25
15.51
15.05
17.18
20.09
18.40
6.38
17.18
15.38
74
20.57
P/E ratio (avg)x
33.18
37.21
41.53
41.45
41.88
41.49
42.07
49.67
49.53
56.42
22.97
49.53
41.71
63
24.95
EV/EBITx
49.55
47.20
45.21
47.51
47.14
49.91
47.42
50.37
57.73
63.41
18.67
50.37
48.53
30
16.60
FCF yield (avg)%
20.67
21.98
20.11
18.47
17.01
15.61
12.81
11.59
12.11
12.10
9.11
12.11
16.31
46
8.79
FCF margin%
21.92
19.98
22.83
19.94
19.48
22.22
21.58
23.14
22.37
19.58
9.81
22.22
21.75
40
1.140
FCF / Net incomex
1.681
1.746
1.928
1.936
1.965
2.083
2.402
2.796
2.835
2.669
1.438
2.669
2.024
41
4.48
ROIC%
11.78
10.58
7.62
6.86
7.92
8.03
6.06
5.23
5.93
4.80
14.69
5.93
7.24
69
23.23
Return on equity%
10.50
12.38
9.75
11.24
8.35
7.42
4.62
2.35
4.76
4.42
11.51
4.62
7.89
8
20.65
Return on assets%
6.66
6.60
6.63
6.06
8.09
6.35
6.63
5.32
3.12
0.69
12.69
5.32
6.48
89
55.92
EPS¥
113.07
108.69
107.00
98.66
86.26
80.02
78.60
83.39
79.25
80.51
59.35
(1.37%)
(4.60%)
—
18.35
EPS growth%
22.96
22.36
21.61
20.96
22.37
21.44
19.14
16.76
18.62
16.69
25.85
18.62
21.20
72
35.26
Bookvalue per sh¥
117.32
111.25
111.40
109.26
123.13
133.30
137.16
131.05
135.30
148.73
76.66
3.85%
3.11%
—
162.81
FCF per share¥
31.57
36.36
39.52
38.59
40.03
40.45
38.22
42.84
40.01
40.10
79.42
0.04%
2.29%
—
32.74
Dividend per sh¥
102.05
111.78
118.12
114.45
119.20
131.68
145.81
149.02
149.85
146.51
69.92
4.21%
5.29%
—
21.89
Div yield (avg)%
1.67
0.40
0.40
1.17
0.40
0.40
0.40
2.24
2.55
2.64
16.87
2.24
0.79
72
24.12
Payout ratio%
20.49
19.83
22.34
23.97
26.04
28.99
31.69
30.06
27.20
29.97
6.49
29.97
26.62
45
11.42
Shares (diluted)M
18.65
20.38
20.46
21.97
24.28
26.46
26.43
29.44
34.96
41.20
11.53
11.16%
9.24%
33
20.83
Buyback yield%
26.60
24.39
24.95
25.86
23.98
21.30
22.22
21.26
23.80
21.29
5.21
21.30
23.89
88
0.601
D/E ratiox
0.553
0.521
0.572
0.572
0.536
0.580
0.580
0.563
0.599
0.667
0.177
0.580
0.572
43
2.142
Enterprise value¥B
1.401
1.375
1.270
1.229
1.356
1.365
1.220
1.353
1.247
1.320
1.339
(0.54%)
(1.01%)
25
1.781
LT debt¥B
0.571
0.628
0.725
0.839
0.939
1.096
1.286
1.295
1.520
1.617
2.750
11.48%
10.74%
8
Revenue
¥3.112B
8.57%
1.00×
Cost of revenue
¥2.019B
8.12%
0.96×
Operating expenses
¥482.5M
9.31%
1.07×
Property and equipment
20.20%