0.862
Revenue¥B
1.160
1.227
1.273
1.306
1.381
1.462
1.494
1.512
1.532
1.576
0.929
2.68%
3.49%
9
11.83
Revenue growth%
27.54
27.51
29.57
28.34
26.84
28.82
30.89
29.42
26.59
26.63
7.62
28.82
27.94
65
16.96
Gross margin%
18.37
16.64
18.59
21.24
18.68
16.85
16.00
14.77
15.12
17.59
8.05
16.00
17.22
84
2.85
Operating margin%
25.72
28.70
26.07
25.78
26.09
23.21
25.05
24.73
22.95
23.12
29.94
23.21
25.39
53
10.21
Net margin%
29.04
29.05
30.83
29.07
31.02
29.96
31.90
34.64
37.35
37.08
23.94
34.64
30.93
82
24.48
P/E ratio (avg)x
29.48
27.66
27.12
26.45
26.34
23.89
21.27
22.45
21.08
20.60
18.56
21.27
25.11
7
23.24
EV/EBITx
14.47
14.08
14.71
12.56
11.44
12.03
11.60
10.28
9.569
9.158
31.06
10.28
11.82
24
10.79
FCF yield (avg)%
20.68
18.57
18.53
18.59
20.77
20.93
19.01
17.13
16.76
14.66
28.81
17.13
18.58
55
13.23
FCF margin%
28.46
31.17
30.23
31.30
33.68
32.72
31.09
30.08
32.67
34.39
6.42
32.67
31.23
23
0.995
FCF / Net incomex
1.982
2.154
2.035
2.117
2.352
2.428
2.325
2.524
2.482
2.617
1.398
2.482
2.339
59
21.33
ROIC%
20.09
22.16
23.73
20.78
21.91
21.42
22.67
20.78
23.74
22.50
29.16
22.50
22.03
24
19.45
Return on equity%
19.18
21.29
22.47
22.38
20.64
17.69
15.67
15.31
14.12
14.44
23.76
15.31
18.44
16
24.12
Return on assets%
13.86
14.72
13.73
15.81
14.72
12.12
10.87
12.74
13.44
11.30
21.08
12.12
13.59
46
1.52
EPS¥
1.63
1.79
1.97
1.89
1.96
1.89
1.94
2.10
2.43
2.68
1.60
6.45%
6.60%
—
13.00
EPS growth%
25.04
22.21
24.23
21.47
19.44
16.57
16.66
18.62
17.70
18.73
7.45
17.70
19.08
67
1.95
Bookvalue per sh¥
1.65
1.79
1.78
1.63
1.79
1.88
1.90
1.87
1.85
2.02
0.83
2.52%
2.36%
—
1.75
FCF per share¥
0.70
0.72
0.80
0.82
0.88
0.87
0.97
1.05
1.08
1.08
1.31
4.21%
5.97%
—
2.02
Dividend per sh¥
0.84
0.79
0.76
0.80
0.85
0.79
0.88
0.82
0.94
1.06
1.56
4.40%
3.46%
—
9.81
Div yield (avg)%
22.41
21.76
21.19
20.03
18.64
17.93
19.68
22.12
23.62
20.90
14.59
20.90
21.04
44
9.67
Payout ratio%
2.55
3.68
2.85
0.72
1.86
2.33
3.45
6.27
8.88
7.87
2.87
6.27
3.15
26
498.4
Shares (diluted)M
497.5
557.3
529.1
560.7
604.7
568.0
532.4
541.4
559.2
620.2
517.7
0.51%
2.23%
55
8.53
Buyback yield%
32.32
29.38
31.48
34.43
34.54
34.34
33.84
35.63
35.56
37.88
14.85
35.56
34.39
50
0.125
D/E ratiox
0.435
0.489
0.557
0.606
0.620
0.585
0.596
0.587
0.672
0.689
0.740
0.596
0.591
89
1.036
Enterprise value¥B
0.981
1.043
1.029
0.918
0.834
0.808
0.896
1.012
1.024
0.938
0.408
2.38%
0.50%
34
0.865
LT debt¥B
1.208
1.144
1.108
1.218
1.223
1.389
1.466
1.689
1.768
2.013
0.756
10.49%
6.07%
59
Revenue
¥1.576B
3.49%
1.00×
Cost of revenue
¥1.103B
3.50%
1.00×
Operating expenses
¥340.8M
3.88%
1.04×
Goodwill & intangibles
24.07%
Property and equipment
16.09%