2.447
Revenue¥B
2.302
2.284
2.260
2.289
2.339
2.321
2.341
2.359
2.397
2.455
2.512
0.98%
0.61%
38
4.75
Revenue growth%
17.36
18.47
18.38
19.65
19.42
21.79
19.48
19.15
18.20
16.91
12.31
19.15
18.81
16
12.50
Gross margin%
27.36
27.40
27.98
26.90
26.56
28.17
29.09
29.51
27.84
28.76
19.66
28.76
27.91
80
10.06
Operating margin%
14.70
14.70
12.31
10.06
8.98
6.57
4.88
7.00
8.17
5.93
28.64
6.57
8.57
33
22.45
Net margin%
1.22
0.40
0.53
1.17
0.40
0.90
1.78
0.63
0.40
1.40
14.66
0.90
0.77
45
26.04
P/E ratio (avg)x
11.51
12.39
11.81
12.50
12.81
12.10
11.49
11.91
13.48
13.29
10.92
12.10
12.24
14
7.124
EV/EBITx
49.41
58.35
64.53
74.48
87.60
93.42
99.10
116.9
140.5
162.5
8.737
116.9
90.51
79
20.80
FCF yield (avg)%
22.44
22.64
23.22
22.04
23.35
22.47
21.16
23.49
22.61
21.04
3.81
22.47
22.54
6
24.10
FCF margin%
14.68
16.23
14.10
16.56
15.55
14.26
15.64
14.91
15.28
14.98
29.34
14.98
15.13
59
0.374
FCF / Net incomex
0.607
0.662
0.736
0.795
0.945
0.913
1.035
1.069
1.054
1.210
1.709
1.054
0.929
58
23.48
ROIC%
34.23
31.55
33.82
31.11
30.42
33.41
31.74
33.63
32.34
33.11
11.93
33.11
32.72
75
9.21
Return on equity%
13.32
13.16
15.67
16.32
16.80
14.47
12.02
10.86
12.67
13.66
25.29
12.67
13.49
92
27.12
Return on assets%
6.05
8.13
6.30
8.83
9.59
8.71
7.68
10.17
7.92
5.19
16.40
7.92
8.02
17
2.01
EPS¥
1.56
1.67
1.75
1.88
2.16
2.41
2.81
2.99
3.14
3.50
2.10
10.14%
9.83%
—
5.31
EPS growth%
15.20
12.41
13.97
12.45
9.73
12.58
15.51
17.11
19.01
18.31
16.28
17.11
14.59
41
2.67
Bookvalue per sh¥
1.38
1.42
1.54
1.42
1.40
1.35
1.45
1.56
1.67
1.59
2.78
2.63%
1.99%
—
1.35
FCF per share¥
3.18
3.23
3.72
3.92
4.39
4.59
5.07
5.53
6.48
7.62
2.77
11.66%
8.96%
—
2.06
Dividend per sh¥
0.65
0.75
0.76
0.79
0.76
0.83
0.86
0.88
0.84
0.82
2.16
1.49%
3.74%
—
21.62
Div yield (avg)%
1.44
3.49
6.15
3.90
3.60
3.24
2.74
4.51
6.26
4.31
14.00
4.31
3.75
83
28.68
Payout ratio%
21.94
20.99
21.20
20.37
19.48
18.28
18.36
18.16
19.02
20.86
3.03
18.36
19.92
69
856.1
Shares (diluted)M
578.7
622.3
599.7
551.6
479.6
480.1
511.5
479.1
439.5
392.7
854.3
(3.92%)
(4.09%)
23
7.79
Buyback yield%
26.58
24.57
27.53
24.90
22.08
20.36
23.12
20.89
20.50
20.92
23.26
20.89
22.60
81
0.882
D/E ratiox
0.860
0.847
0.799
0.855
0.814
0.807
0.869
0.751
0.797
0.799
1.158
0.799
0.811
32
636.7
Enterprise value¥M
434.2
419.0
464.7
452.0
505.2
540.4
549.8
607.8
624.9
736.9
280.2
7.84%
6.86%
30
2.093
LT debt¥B
1.967
1.969
1.854
1.728
1.791
1.723
1.590
1.645
1.462
1.525
1.057
(3.16%)
(1.46%)
43
Revenue
¥2.455B
0.61%
1.00×
Cost of revenue
¥1.338B
0.53%
0.99×
Operating expenses
¥287.2M
1.10%
1.05×
Goodwill & intangibles
19.14%
Property and equipment
16.36%