0.914
Revenue¥B
3.340
3.461
3.516
3.662
3.874
4.083
4.261
4.423
4.496
4.604
0.951
3.51%
3.74%
77
27.88
Revenue growth%
15.19
16.89
18.25
17.48
18.63
18.38
19.60
20.72
19.55
21.93
17.17
19.60
18.51
40
11.71
Gross margin%
0.92
0.40
2.19
4.28
6.50
5.28
3.21
4.93
4.29
4.30
26.60
4.30
4.28
49
5.81
Operating margin%
30.44
31.94
31.04
31.68
30.33
32.48
33.78
33.23
31.36
31.71
18.83
32.48
31.69
29
25.95
Net margin%
0.72
3.09
3.14
3.26
2.24
1.98
0.40
1.87
4.68
4.52
8.90
1.98
2.66
74
8.918
P/E ratio (avg)x
47.50
49.95
46.32
51.21
53.01
50.63
55.38
54.98
54.55
57.82
25.25
54.98
52.11
47
25.09
EV/EBITx
26.84
24.39
22.12
23.03
24.92
25.93
27.56
26.90
27.10
29.65
13.42
27.10
26.38
44
2.97
FCF yield (avg)%
24.49
24.67
26.65
25.86
27.48
30.42
29.39
29.12
31.58
30.71
15.28
30.42
28.30
78
16.90
FCF margin%
16.94
16.44
18.17
19.13
17.95
20.89
23.37
25.36
26.49
25.51
24.90
25.36
20.01
45
1.629
FCF / Net incomex
0.226
0.241
0.233
0.259
0.273
0.262
0.258
0.254
0.277
0.299
1.344
0.262
0.259
68
16.82
ROIC%
22.87
23.04
24.03
23.62
22.89
24.12
26.07
28.59
28.20
26.47
25.44
26.47
24.08
71
20.40
Return on equity%
4.46
5.70
4.53
7.05
8.08
8.85
7.06
6.87
6.00
4.59
19.43
6.87
6.43
60
23.03
Return on assets%
30.84
28.21
30.94
30.20
31.64
30.17
31.32
31.32
33.98
35.41
7.00
31.32
31.13
6
1.77
EPS¥
4.43
3.84
3.27
2.94
2.96
2.78
2.67
2.45
2.47
2.20
1.96
(5.78%)
(6.30%)
—
17.69
EPS growth%
14.95
14.42
12.28
13.88
14.82
14.60
14.05
11.57
13.93
13.72
11.92
13.93
13.99
7
3.27
Bookvalue per sh¥
2.96
2.84
2.49
2.14
2.34
2.21
2.12
1.93
1.66
1.54
1.60
(8.07%)
(6.71%)
—
4.92
FCF per share¥
4.90
5.35
5.29
4.88
5.27
5.78
5.86
5.75
5.76
6.48
1.42
4.21%
3.62%
—
3.81
Dividend per sh¥
2.05
1.98
2.10
2.04
2.16
2.18
2.54
2.92
3.04
3.01
2.36
6.90%
5.09%
—
20.00
Div yield (avg)%
21.87
20.66
19.47
16.96
15.89
18.41
17.36
19.93
17.94
17.73
29.77
17.94
18.18
69
21.55
Payout ratio%
9.90
12.21
11.10
13.10
15.48
16.28
18.27
21.17
20.86
22.21
14.82
20.86
15.88
61
241.4
Shares (diluted)M
322.5
316.3
368.2
363.9
367.2
407.4
396.9
416.3
417.4
422.2
235.9
2.83%
2.37%
46
25.08
Buyback yield%
29.46
31.59
30.47
33.07
31.70
29.35
28.60
29.81
31.55
34.05
28.70
29.81
31.01
53
1.060
D/E ratiox
1.367
1.482
1.445
1.695
1.969
2.134
2.256
2.724
3.117
3.020
0.755
2.724
2.052
12
1.273
Enterprise value¥B
3.889
3.689
3.770
3.508
3.634
3.540
3.518
3.887
3.446
3.534
5.348
(0.56%)
(1.62%)
13
0.243
LT debt¥B
3.321
3.349
3.526
3.718
3.512
3.403
3.257
3.403
3.336
3.101
4.804
(2.46%)
(1.14%)
27
Revenue
¥4.604B
3.74%
1.00×
Cost of revenue
¥3.107B
4.00%
1.03×
Operating expenses
¥627.8M
3.50%
0.98×
Goodwill & intangibles
19.97%
Property and equipment
16.71%
Spread over hurdle
(2.11%)