0.900
Revenue¥B
1.073
1.099
1.119
1.118
1.145
1.147
1.158
1.163
1.195
1.207
0.946
1.07%
1.06%
22
9.17
Revenue growth%
28.24
25.92
26.85
26.93
27.91
30.02
32.09
33.10
30.18
27.90
11.52
30.18
28.07
70
16.79
Gross margin%
28.55
30.51
29.26
31.01
29.48
31.97
30.27
32.93
32.04
30.40
3.40
31.97
30.46
86
18.26
Operating margin%
23.71
25.93
26.97
24.48
22.24
20.22
18.72
17.90
18.59
16.42
2.92
18.59
21.23
47
18.34
Net margin%
30.51
32.87
32.35
30.13
32.25
29.98
31.18
33.51
34.81
35.16
5.39
33.51
32.30
23
23.03
P/E ratio (avg)x
25.37
27.09
30.16
27.80
30.70
29.13
32.37
30.82
28.88
28.07
21.26
29.13
29.00
19
19.38
EV/EBITx
27.85
29.54
31.25
32.51
28.73
26.93
29.25
28.58
29.87
28.78
32.27
28.78
29.01
31
16.57
FCF yield (avg)%
18.09
19.59
21.70
20.22
18.24
18.22
16.93
18.74
18.22
16.68
2.81
18.22
18.23
36
15.25
FCF margin%
8.42
9.82
9.98
9.67
11.82
13.89
12.53
12.16
13.24
14.11
7.90
13.24
11.99
61
1.212
FCF / Net incomex
1.219
1.139
1.194
1.268
1.173
1.244
1.278
1.428
1.280
1.325
1.768
1.280
1.256
64
26.44
ROIC%
28.12
28.57
26.43
28.37
30.47
30.39
28.92
28.88
26.14
26.75
10.24
28.88
28.47
45
9.32
Return on equity%
16.85
18.60
17.86
20.39
19.49
19.06
20.06
22.20
20.40
18.24
16.06
20.06
19.28
7
9.64
Return on assets%
11.97
14.74
13.98
14.87
12.95
15.06
17.81
15.26
13.77
16.22
26.52
15.26
14.80
13
0.27
EPS¥
0.66
0.57
0.52
0.45
0.42
0.44
0.45
0.43
0.42
0.36
0.28
(2.82%)
(5.27%)
—
24.17
EPS growth%
29.56
29.67
30.67
33.64
34.13
35.51
36.99
34.17
35.88
35.84
21.52
35.84
34.15
32
0.43
Bookvalue per sh¥
0.54
0.46
0.42
0.40
0.34
0.33
0.36
0.33
0.34
0.29
0.94
(3.14%)
(6.12%)
—
0.87
FCF per share¥
0.74
0.73
0.78
0.87
0.89
0.90
0.86
0.90
0.85
0.90
0.16
0.39%
1.79%
—
0.58
Dividend per sh¥
0.20
0.23
0.23
0.25
0.28
0.28
0.31
0.33
0.37
0.37
0.78
5.96%
7.12%
—
25.35
Div yield (avg)%
29.54
29.72
30.30
28.27
26.77
28.41
29.26
32.04
29.77
32.62
25.96
29.77
29.63
49
12.35
Payout ratio%
7.00
7.82
8.09
6.11
3.95
1.59
1.67
0.40
0.40
0.40
12.29
0.40
2.81
8
0.655
Shares (diluted)B
0.957
0.957
1.017
1.065
1.236
1.281
1.506
1.770
1.776
1.946
0.672
9.51%
8.94%
39
4.77
Buyback yield%
8.91
8.14
10.13
7.56
9.69
8.68
8.19
10.39
11.79
13.54
25.64
10.39
9.30
7
1.557
D/E ratiox
1.538
1.565
1.398
1.324
1.314
1.172
1.273
1.384
1.345
1.490
1.352
1.345
1.365
17
1.081
Enterprise value¥B
2.280
2.462
2.727
3.066
3.103
3.636
3.777
4.541
5.391
6.498
0.853
15.93%
13.09%
82
0.847
LT debt¥B
2.804
3.034
3.085
3.040
3.134
3.648
3.831
4.238
5.067
5.837
0.700
13.25%
9.59%
7
Revenue
¥1.207B
1.06%
1.00×
Cost of revenue
¥769.4M
0.72%
0.97×
Operating expenses
¥186.1M
1.45%
1.04×
Property and equipment
16.77%
Goodwill & intangibles
16.02%