0.985
Revenue¥B
0.655
0.697
0.746
0.803
0.870
0.918
0.974
1.053
1.102
1.186
1.097
6.40%
6.95%
40
20.46
Revenue growth%
12.58
11.35
14.04
16.59
15.27
14.08
15.06
12.73
14.68
13.22
22.17
14.08
14.06
21
4.50
Gross margin%
32.99
32.51
35.45
33.50
31.17
29.65
27.20
24.37
21.75
20.83
28.17
24.37
30.41
82
29.51
Operating margin%
18.02
19.20
19.12
18.38
20.98
21.70
22.84
21.99
24.07
26.33
25.76
22.84
21.34
66
3.47
Net margin%
30.77
31.87
32.95
31.74
29.54
29.27
29.90
29.50
28.56
28.53
24.31
29.27
29.72
34
21.51
P/E ratio (avg)x
22.99
24.46
24.68
29.14
28.60
30.38
36.57
43.32
50.63
59.73
30.89
43.32
29.76
9
36.17
EV/EBITx
42.32
40.74
44.96
44.65
51.29
50.63
54.62
58.56
58.04
56.83
34.69
56.83
50.96
22
29.90
FCF yield (avg)%
10.49
13.47
16.01
16.33
16.73
19.71
19.37
19.12
17.93
15.58
10.08
19.12
16.53
74
28.77
FCF margin%
31.83
33.45
35.06
37.60
37.60
38.38
35.70
36.32
35.77
36.49
11.10
36.32
36.04
94
0.872
FCF / Net incomex
0.139
0.147
0.136
0.139
0.134
0.134
0.144
0.152
0.140
0.132
0.759
0.140
0.139
55
26.60
ROIC%
6.91
6.09
5.62
4.31
5.36
3.52
1.81
0.58
0.40
0.40
13.99
0.58
3.92
63
17.67
Return on equity%
23.68
21.21
18.62
17.99
19.85
18.74
21.68
19.91
17.21
14.24
25.43
18.74
19.29
78
27.49
Return on assets%
9.93
9.86
11.64
9.19
6.99
4.83
3.36
2.09
3.79
4.99
23.62
3.79
5.99
15
5.86
EPS¥
5.46
5.54
5.46
6.15
5.95
6.70
6.43
6.52
7.39
7.99
6.36
6.09%
5.18%
—
3.13
EPS growth%
7.47
4.57
7.14
7.97
9.90
11.52
10.29
7.59
7.92
6.15
13.10
7.92
7.75
36
6.24
Bookvalue per sh¥
3.09
3.09
3.08
3.24
3.52
4.00
3.99
4.22
4.32
4.05
2.50
2.89%
2.38%
—
1.57
FCF per share¥
4.86
4.88
4.53
5.24
5.46
5.67
5.87
6.18
6.71
6.47
2.61
3.44%
2.57%
—
4.42
Dividend per sh¥
7.33
7.72
8.76
9.96
9.49
10.93
12.03
12.38
12.99
12.33
4.75
5.36%
5.25%
—
11.96
Div yield (avg)%
19.27
21.91
22.19
24.46
22.89
21.63
23.57
23.33
25.26
22.80
20.32
23.33
22.85
23
12.91
Payout ratio%
30.56
31.40
31.19
31.37
28.90
28.98
29.37
26.63
25.48
25.72
5.68
26.63
29.18
81
77.52
Shares (diluted)M
94.53
103.0
109.5
122.4
136.3
145.7
153.0
167.7
163.3
164.4
73.72
3.83%
6.01%
55
2.58
Buyback yield%
21.99
21.27
24.15
22.16
21.44
23.15
25.90
23.75
21.55
21.54
21.42
23.15
22.07
55
1.179
D/E ratiox
1.895
2.244
2.480
2.737
3.268
3.461
3.870
4.429
5.173
5.735
1.705
4.429
3.364
58
225.1
Enterprise value¥M
564.7
596.7
599.6
678.8
726.8
712.2
740.2
788.8
852.1
891.5
672.8
4.17%
5.94%
70
0.216
LT debt¥B
1.135
1.204
1.091
1.094
1.091
1.080
1.100
0.995
0.990
0.944
0.573
(2.85%)
(2.05%)
53
Revenue
¥1.186B
6.95%
1.00×
Cost of revenue
¥700.1M
7.01%
1.01×
Operating expenses
¥205.7M
6.53%
0.96×
Property and equipment
16.68%
Goodwill & intangibles
16.50%