1.012
Revenue¥B
1.613
1.607
1.653
1.625
1.638
1.668
1.662
1.643
1.655
1.650
1.129
0.15%
0.45%
8
10.17
Revenue growth%
14.77
14.33
17.25
16.49
14.76
12.57
13.78
12.98
10.21
11.34
2.78
12.57
14.06
74
28.06
Gross margin%
18.49
21.04
18.67
15.92
13.07
10.85
8.20
8.15
7.17
8.60
3.60
8.20
11.96
68
15.62
Operating margin%
25.35
25.78
27.75
26.95
26.22
26.56
27.15
25.22
27.03
26.69
16.93
26.69
26.62
29
20.30
Net margin%
5.87
7.65
5.38
2.95
4.24
5.36
3.68
5.74
7.80
4.97
18.74
5.36
5.37
90
10.25
P/E ratio (avg)x
15.45
16.67
16.04
15.08
13.72
14.25
15.70
16.34
14.94
16.13
13.64
15.70
15.58
47
9.176
EV/EBITx
10.02
11.36
11.83
13.59
15.19
15.04
16.06
18.41
18.75
21.02
37.42
18.41
15.12
42
13.17
FCF yield (avg)%
13.51
11.52
11.20
9.31
9.37
11.09
8.97
11.94
14.84
16.07
13.27
11.94
11.36
41
25.72
FCF margin%
27.11
27.26
30.19
30.03
32.67
34.41
33.93
31.30
29.25
30.17
9.14
31.30
30.18
16
1.676
FCF / Net incomex
0.795
0.793
0.835
0.771
0.853
0.917
0.916
0.932
0.875
0.817
1.544
0.916
0.844
15
3.55
ROIC%
26.90
29.08
31.46
30.43
27.59
29.86
29.33
28.36
28.07
28.14
17.54
28.36
28.72
58
7.60
Return on equity%
13.95
16.21
19.15
21.74
20.73
22.12
20.48
19.49
16.76
14.08
14.88
19.49
19.32
24
22.51
Return on assets%
2.27
0.40
0.40
1.38
1.71
3.83
6.83
8.55
10.46
10.94
27.10
8.55
3.05
57
0.65
EPS¥
1.35
1.26
1.29
1.20
1.25
1.26
1.30
1.36
1.45
1.39
0.71
2.11%
1.17%
—
16.88
EPS growth%
26.09
25.83
28.29
28.89
28.50
29.40
29.52
28.52
26.61
27.34
12.17
28.52
28.40
39
1.61
Bookvalue per sh¥
1.87
1.70
1.60
1.76
1.96
1.99
2.18
1.99
2.04
2.30
0.53
3.21%
2.65%
—
1.58
FCF per share¥
1.79
1.84
1.91
1.95
2.23
2.65
3.02
3.17
3.42
3.66
1.61
10.37%
7.42%
—
1.21
Dividend per sh¥
1.31
1.22
1.32
1.21
1.08
1.14
1.23
1.09
1.09
1.12
1.09
0.78%
(1.41%)
—
12.28
Div yield (avg)%
22.75
21.18
19.59
19.36
19.24
17.41
17.42
17.41
19.45
17.04
19.03
17.41
19.30
6
4.19
Payout ratio%
3.72
5.05
4.59
3.81
1.25
0.40
0.40
0.40
1.60
0.63
10.78
0.40
1.43
15
681.5
Shares (diluted)M
730.4
762.4
797.4
818.1
768.2
898.3
926.8
953.3
920.0
976.0
666.9
4.91%
3.29%
23
7.40
Buyback yield%
19.80
21.21
19.78
21.62
22.19
24.35
26.92
27.13
29.37
28.16
27.65
27.13
23.27
17
0.707
D/E ratiox
0.490
0.533
0.509
0.457
0.452
0.410
0.422
0.444
0.403
0.378
0.557
0.410
0.448
63
1.265
Enterprise value¥B
0.782
0.786
0.862
0.921
0.979
0.960
0.886
0.990
0.951
1.044
1.007
1.30%
3.54%
48
1,206
LT debt¥M
547.3
597.5
569.0
617.2
664.3
662.1
604.1
588.0
599.0
631.1
660.3
(1.02%)
1.83%
79
Revenue
¥1.650B
0.45%
1.00×
Cost of revenue
¥1.011B
0.56%
1.01×
Operating expenses
¥289.3M
(0.13%)
0.94×
Goodwill & intangibles
18.53%
Property and equipment
15.67%