1.650
Revenue¥B
1.803
1.842
1.885
1.919
1.915
1.937
1.989
2.002
2.004
2.033
1.837
1.20%
1.34%
16
24.45
Revenue growth%
8.47
8.40
6.71
9.66
7.83
8.41
11.27
14.21
11.54
9.40
10.11
11.27
8.93
10
21.77
Gross margin%
3.74
2.26
2.99
0.40
1.95
0.40
0.91
1.05
0.40
0.40
17.03
0.40
0.98
37
25.40
Operating margin%
16.80
19.75
19.09
17.87
15.11
13.68
12.94
11.84
10.36
11.08
28.60
11.84
14.40
29
24.12
Net margin%
23.10
24.40
21.51
20.70
19.72
21.46
21.20
20.52
18.52
20.83
28.20
20.83
21.01
6
28.66
P/E ratio (avg)x
31.14
32.52
38.16
38.08
36.96
36.97
38.87
42.22
42.60
47.73
7.258
42.22
38.12
78
29.50
EV/EBITx
38.34
38.16
39.32
39.35
44.04
43.35
41.42
41.99
45.59
47.98
11.17
43.35
41.70
52
27.14
FCF yield (avg)%
19.20
19.53
20.06
21.38
22.60
20.97
17.97
15.58
15.12
12.24
22.52
15.58
19.36
52
4.06
FCF margin%
6.82
8.42
10.59
12.84
13.29
11.16
11.56
12.27
10.51
11.23
20.60
11.23
11.19
95
1.300
FCF / Net incomex
1.047
1.098
1.023
1.036
1.154
1.287
1.194
1.233
1.361
1.333
1.510
1.287
1.174
53
26.09
ROIC%
26.00
28.98
29.30
27.74
24.88
27.56
30.24
29.53
27.80
29.86
9.11
29.53
28.39
67
22.53
Return on equity%
13.63
12.71
14.07
12.17
11.77
12.88
14.02
12.76
10.05
8.21
22.23
12.76
12.74
66
3.21
Return on assets%
11.63
11.82
12.87
15.20
17.77
18.92
20.25
20.85
21.19
19.65
29.64
20.25
18.35
12
5.02
EPS¥
4.77
5.33
5.44
5.43
5.06
5.03
5.05
4.71
4.96
5.43
5.32
1.41%
2.73%
—
2.27
EPS growth%
16.83
14.73
15.82
14.24
13.86
14.53
13.64
15.76
12.84
12.78
19.81
13.64
14.38
22
3.75
Bookvalue per sh¥
5.59
6.01
6.68
6.74
8.05
8.28
9.95
9.85
9.67
11.49
2.89
7.38%
8.39%
—
2.80
FCF per share¥
3.13
2.84
2.64
2.43
2.40
2.63
2.58
2.81
2.65
2.44
4.51
0.29%
(1.67%)
—
2.30
Dividend per sh¥
4.80
4.53
4.11
4.33
4.77
5.13
5.40
6.02
5.99
5.59
4.86
3.23%
2.72%
—
25.59
Div yield (avg)%
14.31
11.70
12.80
12.66
15.09
13.85
15.37
12.98
15.27
16.98
20.09
15.27
14.08
39
16.28
Payout ratio%
10.32
10.89
8.83
10.71
7.77
5.99
8.25
9.95
11.25
11.50
22.05
9.95
10.14
6
152.3
Shares (diluted)M
189.3
200.8
240.8
239.9
254.1
264.3
292.0
306.2
324.3
354.0
149.4
6.85%
7.31%
50
26.28
Buyback yield%
23.61
21.65
19.68
20.02
20.29
21.27
23.22
20.67
22.52
23.52
4.17
22.52
21.46
71
0.546
D/E ratiox
1.230
1.288
1.165
1.062
0.970
0.943
0.812
0.785
0.728
0.667
1.330
0.785
0.957
13
897.6
Enterprise value¥M
332.3
321.3
319.8
296.7
335.3
333.7
310.8
312.7
315.6
324.7
798.5
(0.64%)
(0.73%)
73
0.182
LT debt¥B
1.367
1.558
1.829
1.961
2.119
2.404
2.609
3.023
3.024
3.091
0.172
7.85%
9.56%
67
Revenue
¥2.033B
1.34%
1.00×
Cost of revenue
¥967.2M
1.74%
1.04×
Operating expenses
¥458.7M
1.32%
1.00×
Property and equipment
18.46%
Goodwill & intangibles
15.83%