0.909
Revenue¥B
1.498
1.549
1.604
1.699
1.746
1.843
1.976
2.039
2.148
2.245
0.980
5.15%
4.60%
64
18.78
Revenue growth%
24.13
24.27
26.32
25.33
23.27
24.11
24.53
21.53
19.74
18.56
4.02
21.53
24.12
18
3.08
Gross margin%
22.40
23.50
20.67
21.43
22.15
23.96
24.79
23.56
22.47
23.42
18.09
23.56
22.94
64
27.42
Operating margin%
9.51
11.65
9.59
7.28
4.59
1.88
2.98
2.10
0.40
0.40
4.88
1.88
3.79
48
7.34
Net margin%
10.86
12.40
14.66
17.12
14.87
14.37
15.20
17.84
15.19
16.96
24.39
15.20
15.03
67
29.55
P/E ratio (avg)x
17.73
16.46
18.59
20.20
18.74
18.94
18.67
17.44
17.79
19.40
24.59
18.67
18.63
95
37.17
EV/EBITx
14.00
14.97
13.55
11.70
9.965
9.279
8.812
9.469
8.111
7.268
35.35
8.812
9.717
47
13.97
FCF yield (avg)%
3.85
6.09
3.31
3.28
2.71
4.92
5.89
8.26
10.22
11.60
6.31
8.26
5.41
63
28.84
FCF margin%
11.81
12.64
10.35
12.61
14.43
14.21
13.72
12.28
12.71
10.42
5.54
12.71
12.63
71
1.041
FCF / Net incomex
0.839
0.973
0.912
0.878
0.983
1.127
1.093
1.243
1.340
1.348
0.259
1.243
1.038
59
29.66
ROIC%
9.41
8.03
6.99
7.34
7.52
5.00
3.42
1.51
3.13
4.29
19.31
3.42
5.99
17
12.31
Return on equity%
9.28
7.99
8.70
10.33
8.99
9.68
8.75
11.16
13.97
16.81
9.68
11.16
9.48
44
25.20
Return on assets%
17.40
16.84
19.24
19.16
16.93
17.84
18.56
19.73
20.20
22.96
26.04
19.73
18.86
80
8.00
EPS¥
12.98
14.50
14.69
16.90
16.14
15.27
16.91
17.61
16.16
18.07
8.65
2.29%
3.80%
—
25.70
EPS growth%
22.21
24.19
26.76
29.52
28.29
28.90
29.15
26.78
25.74
26.09
10.10
26.78
26.77
17
8.76
Bookvalue per sh¥
2.31
2.49
2.20
2.36
2.16
2.29
1.99
2.06
2.23
2.34
2.49
1.65%
(0.78%)
—
8.15
FCF per share¥
13.40
14.54
13.83
15.98
16.41
19.19
18.43
20.00
21.51
24.50
9.31
8.34%
6.94%
—
11.77
Dividend per sh¥
13.29
13.74
13.62
12.87
14.77
15.67
15.32
16.85
19.15
18.80
7.94
4.95%
4.65%
—
27.62
Div yield (avg)%
0.40
2.23
3.56
5.96
8.33
6.84
6.85
9.65
6.89
8.36
27.48
6.89
6.85
38
14.30
Payout ratio%
18.15
20.79
23.25
20.35
21.66
20.84
23.67
24.82
22.25
24.76
22.12
23.67
21.95
8
139.6
Shares (diluted)M
220.0
203.7
214.2
200.0
228.5
223.3
253.0
271.0
248.0
228.7
145.3
0.02%
1.66%
43
22.93
Buyback yield%
21.02
18.89
20.88
20.58
21.31
22.78
23.20
23.94
26.24
24.51
23.02
23.94
22.04
42
0.850
D/E ratiox
0.409
0.443
0.476
0.474
0.467
0.451
0.433
0.395
0.423
0.456
0.487
0.433
0.447
24
1.859
Enterprise value¥B
1.960
2.048
2.060
2.235
2.397
2.460
2.678
3.109
3.142
3.389
0.616
7.17%
5.58%
20
1.021
LT debt¥B
1.509
1.421
1.500
1.467
1.517
1.468
1.504
1.441
1.360
1.311
1.948
(2.87%)
(1.95%)
86
Revenue
¥2.245B
4.60%
1.00×
Cost of revenue
¥1.519B
4.53%
0.99×
Operating expenses
¥280.9M
4.26%
0.97×
Property and equipment
14.91%