0.576
Revenue¥B
2.141
2.181
2.181
2.242
2.217
2.282
2.266
2.257
2.308
2.287
0.628
0.63%
0.98%
95
28.24
Revenue growth%
16.61
13.94
16.62
13.85
14.60
15.91
13.63
11.13
9.52
7.68
18.99
11.13
13.90
48
14.79
Gross margin%
1.48
0.80
0.49
0.40
0.93
0.40
2.14
3.02
3.90
6.76
26.19
3.02
1.20
35
19.50
Operating margin%
27.94
30.57
32.82
32.82
33.95
35.25
35.23
33.11
30.70
31.73
4.31
33.11
32.82
41
24.34
Net margin%
15.82
14.21
13.10
12.59
12.00
14.48
11.77
12.87
12.86
14.28
14.98
12.87
12.98
19
20.84
P/E ratio (avg)x
23.39
26.87
30.51
33.26
34.26
34.84
34.11
37.34
42.59
48.24
37.78
37.34
34.18
88
9.016
EV/EBITx
8.419
8.917
9.700
9.529
9.236
9.016
9.541
8.816
8.768
9.352
18.61
9.016
9.126
50
25.18
FCF yield (avg)%
13.82
14.07
13.23
14.91
16.87
17.13
16.37
18.32
20.94
20.05
11.84
18.32
16.62
33
27.33
FCF margin%
26.25
28.56
27.23
27.89
29.52
28.48
30.80
32.30
34.96
37.22
8.74
32.30
29.04
22
1.589
FCF / Net incomex
0.593
0.659
0.696
0.753
0.833
0.922
0.990
1.087
1.153
1.147
1.642
1.087
0.878
44
26.59
ROIC%
24.85
26.77
27.00
29.88
27.42
29.12
30.91
29.59
27.69
26.21
3.75
29.12
27.56
51
16.15
Return on equity%
18.77
21.28
19.58
20.63
20.62
18.09
18.37
19.57
17.58
15.09
10.82
18.09
19.17
31
14.09
Return on assets%
27.24
28.68
31.20
33.05
33.54
31.66
34.56
33.56
35.22
36.49
9.42
34.56
33.29
15
2.01
EPS¥
1.02
0.92
1.00
0.87
0.77
0.69
0.64
0.63
0.58
0.59
2.20
(5.34%)
(4.83%)
—
18.60
EPS growth%
13.92
13.91
14.89
12.41
13.71
11.37
13.43
11.19
11.86
9.21
20.92
11.37
12.92
45
2.02
Bookvalue per sh¥
0.38
0.38
0.37
0.41
0.44
0.48
0.49
0.53
0.60
0.59
0.42
5.78%
3.76%
—
0.98
FCF per share¥
1.92
2.01
2.22
2.40
2.51
2.32
2.49
2.50
2.74
2.89
0.37
2.92%
3.10%
—
1.53
Dividend per sh¥
1.93
2.19
2.60
3.05
3.64
3.80
4.24
4.79
5.71
5.80
1.80
9.78%
13.41%
—
17.59
Div yield (avg)%
28.32
31.10
32.02
33.30
35.03
33.62
33.32
32.85
32.67
33.92
16.81
33.32
33.08
15
15.33
Payout ratio%
2.27
0.40
3.04
3.49
2.71
0.74
1.59
3.13
1.49
2.88
9.04
1.59
2.49
69
768.9
Shares (diluted)M
752.7
747.1
750.0
808.8
848.8
863.9
821.9
755.4
779.2
832.4
800.0
(0.39%)
1.19%
44
27.96
Buyback yield%
10.62
8.08
10.35
8.81
6.77
4.61
1.98
0.87
2.18
5.09
2.68
2.18
5.93
70
1.210
D/E ratiox
0.729
0.782
0.721
0.642
0.680
0.624
0.574
0.573
0.609
0.556
0.350
0.574
0.633
79
1.720
Enterprise value¥B
0.949
1.060
0.987
1.117
1.277
1.266
1.193
1.134
1.207
1.213
1.018
(1.02%)
3.01%
75
0.433
LT debt¥B
2.723
3.153
3.506
3.968
4.125
4.792
5.433
5.893
6.901
6.928
0.722
10.93%
9.58%
43
Revenue
¥2.287B
0.98%
1.00×
Cost of revenue
¥1.240B
0.76%
0.98×
Operating expenses
¥452.0M
1.35%
1.04×
Property and equipment
19.23%
Goodwill & intangibles
15.72%