1.207
Revenue¥B
0.981
1.052
1.120
1.179
1.223
1.304
1.357
1.451
1.535
1.647
1.325
6.14%
6.09%
6
2.77
Revenue growth%
14.01
15.83
15.30
13.71
12.17
12.74
13.63
11.50
14.14
14.57
3.34
13.63
13.86
11
13.35
Gross margin%
2.12
3.97
2.60
0.40
0.40
2.05
1.02
1.75
2.28
1.33
27.22
1.75
1.90
78
2.37
Operating margin%
10.28
8.45
10.86
10.66
12.42
14.06
14.21
16.41
16.18
18.03
16.70
16.18
13.24
88
4.49
Net margin%
11.03
9.38
10.39
8.55
6.50
8.39
5.89
5.42
3.01
1.77
17.86
5.42
7.45
93
36.45
P/E ratio (avg)x
10.18
10.32
11.19
12.24
13.51
13.77
14.64
17.09
19.21
19.62
37.30
17.09
13.64
9
12.92
EV/EBITx
22.35
21.10
20.58
18.30
19.82
20.35
19.36
19.11
17.02
15.05
29.11
19.11
19.59
42
17.26
FCF yield (avg)%
22.20
19.53
19.35
19.00
17.98
16.75
16.89
19.03
18.73
16.72
5.98
16.89
18.86
6
8.57
FCF margin%
4.97
7.31
5.69
5.54
3.85
6.10
8.75
6.87
7.34
8.35
13.89
7.34
6.48
77
1.779
FCF / Net incomex
0.271
0.302
0.291
0.330
0.333
0.371
0.397
0.406
0.406
0.439
0.330
0.406
0.352
89
20.67
ROIC%
24.69
23.11
24.08
26.37
27.32
25.54
28.10
28.95
28.51
29.41
18.33
28.51
26.85
77
19.35
Return on equity%
22.03
21.75
21.65
22.82
24.17
26.64
25.96
27.36
24.47
22.35
11.97
25.96
23.50
73
10.08
Return on assets%
11.84
10.82
13.25
14.45
12.67
11.01
11.99
10.48
10.16
7.89
5.71
10.48
11.42
33
1.55
EPS¥
3.01
3.06
3.37
3.84
4.01
4.08
4.29
4.80
5.32
6.15
1.60
8.92%
8.29%
—
14.10
EPS growth%
3.88
4.25
3.07
4.89
2.43
5.14
3.15
4.81
5.51
4.43
28.08
4.81
4.34
10
1.72
Bookvalue per sh¥
0.68
0.64
0.65
0.56
0.54
0.48
0.44
0.41
0.42
0.44
0.86
(4.05%)
(5.46%)
—
0.46
FCF per share¥
0.66
0.69
0.65
0.74
0.81
0.76
0.86
1.01
1.15
1.14
0.72
7.13%
5.04%
—
1.03
Dividend per sh¥
3.05
3.17
3.58
4.15
4.38
5.09
5.35
5.59
6.09
7.07
1.65
10.03%
9.49%
—
21.74
Div yield (avg)%
35.98
35.33
34.47
37.32
34.83
37.58
36.90
39.50
38.85
40.29
25.16
38.85
37.11
71
20.29
Payout ratio%
2.70
2.84
2.12
4.32
6.40
6.67
5.55
7.34
5.74
7.26
16.33
6.67
5.65
24
441.0
Shares (diluted)M
588.3
562.6
550.3
640.7
681.2
653.0
620.4
612.3
587.8
631.1
432.3
(1.52%)
0.91%
40
2.00
Buyback yield%
22.74
21.25
22.36
21.58
23.73
25.12
25.37
28.26
30.29
33.12
10.89
28.26
24.43
7
1.124
D/E ratiox
0.267
0.313
0.321
0.327
0.309
0.306
0.322
0.351
0.364
0.371
0.566
0.351
0.321
37
0.828
Enterprise value¥B
1.306
1.346
1.229
1.065
1.006
0.901
0.799
0.792
0.715
0.663
0.268
(7.99%)
(6.40%)
69
1.332
LT debt¥B
1.913
2.190
2.316
2.303
2.477
2.634
2.501
2.701
2.710
2.580
0.753
0.81%
3.63%
52
Revenue
¥1.647B
6.09%
1.00×
Cost of revenue
¥977.5M
5.88%
0.98×
Operating expenses
¥367.2M
6.13%
1.00×
Goodwill & intangibles
19.32%
Property and equipment
16.97%