0.808
Revenue¥B
1.150
1.164
1.195
1.240
1.261
1.269
1.300
1.292
1.310
1.325
0.885
0.99%
1.72%
15
15.91
Revenue growth%
15.10
13.06
11.55
12.71
11.59
10.62
9.71
7.49
8.72
10.61
17.09
9.71
11.08
45
18.13
Gross margin%
18.60
18.27
16.98
15.59
17.87
17.43
16.17
15.59
13.74
15.05
11.31
15.59
16.58
74
20.81
Operating margin%
19.46
20.76
23.39
24.22
25.50
28.09
28.16
28.58
26.54
23.66
14.10
28.09
24.86
52
10.99
Net margin%
10.43
11.04
13.04
10.49
9.05
7.64
4.89
7.59
8.58
9.47
5.64
7.64
9.26
35
17.92
P/E ratio (avg)x
12.40
12.58
12.57
13.70
14.36
13.77
13.76
13.08
14.17
15.61
22.98
13.77
13.73
72
37.98
EV/EBITx
30.51
28.02
27.21
26.54
23.87
25.14
23.65
24.36
21.17
23.18
13.29
23.65
24.75
85
26.03
FCF yield (avg)%
27.79
26.58
28.16
29.14
31.82
32.67
32.69
31.66
29.64
31.08
14.81
31.66
30.36
63
14.62
FCF margin%
15.14
15.76
15.85
18.29
16.37
15.39
12.89
13.93
10.93
10.25
2.68
12.89
15.27
92
1.395
FCF / Net incomex
2.255
2.438
2.878
3.248
3.183
3.380
3.588
3.603
3.600
3.500
0.211
3.588
3.314
15
20.20
ROIC%
11.88
11.07
10.51
7.77
7.44
6.91
7.84
7.29
9.30
8.99
9.32
7.84
8.42
57
26.04
Return on equity%
21.91
24.14
23.20
20.97
23.05
21.22
23.72
21.03
18.79
16.41
16.69
21.03
21.56
38
29.70
Return on assets%
8.24
7.79
10.06
7.37
5.68
3.30
2.50
0.40
0.40
2.21
19.95
2.21
4.49
65
0.75
EPS¥
1.59
1.63
1.54
1.64
1.73
1.70
1.63
1.71
1.68
1.69
0.84
(0.41%)
1.59%
—
13.21
EPS growth%
27.05
27.02
28.54
26.84
28.49
28.46
26.06
24.96
22.73
25.22
16.23
25.22
26.93
23
1.55
Bookvalue per sh¥
1.79
1.72
1.64
1.77
2.01
2.27
2.38
2.30
2.39
2.80
0.27
6.90%
6.19%
—
1.56
FCF per share¥
2.21
2.08
2.25
2.50
2.44
2.40
2.33
2.61
2.39
2.23
1.66
(1.73%)
1.50%
—
0.82
Dividend per sh¥
1.37
1.48
1.66
1.85
1.98
2.32
2.21
2.29
2.47
2.74
1.51
6.70%
8.16%
—
10.44
Div yield (avg)%
5.17
7.66
10.28
12.33
12.96
10.93
11.75
12.52
9.79
8.50
21.34
10.93
10.60
26
20.18
Payout ratio%
30.39
30.48
30.30
32.05
32.42
33.65
33.37
34.37
32.92
30.39
17.49
33.37
32.24
8
236.7
Shares (diluted)M
323.6
385.5
418.2
449.9
491.6
469.8
455.3
442.8
509.8
546.6
239.4
2.14%
5.84%
72
19.29
Buyback yield%
4.98
5.81
8.58
5.64
4.26
4.58
7.45
8.20
8.90
6.96
27.19
7.45
6.38
19
1.090
D/E ratiox
1.108
1.168
1.160
1.089
0.978
0.882
0.876
0.907
0.943
0.888
1.798
0.888
0.960
44
0.661
Enterprise value¥B
0.995
0.989
0.950
0.977
0.930
1.038
1.134
1.280
1.452
1.444
0.658
9.21%
3.30%
68
1.161
LT debt¥B
1.208
1.199
1.200
1.240
1.397
1.488
1.639
1.810
1.919
1.984
0.946
7.27%
6.10%
17
Revenue
¥1.325B
1.72%
1.00×
Cost of revenue
¥705.6M
2.04%
1.03×
Operating expenses
¥234.5M
0.78%
0.91×
Property and equipment
19.31%
Goodwill & intangibles
18.19%