1.107
Revenue¥B
0.981
1.042
1.121
1.194
1.243
1.313
1.387
1.468
1.559
1.621
1.195
5.45%
5.93%
64
26.86
Revenue growth%
8.01
5.41
8.10
10.08
11.09
9.64
12.23
11.20
12.73
12.36
28.43
12.23
10.59
7
3.46
Gross margin%
13.67
12.13
11.39
13.27
13.52
11.84
13.04
11.02
8.99
9.76
14.40
11.02
11.99
90
21.31
Operating margin%
25.50
26.90
25.11
27.18
29.35
29.87
31.82
29.31
27.64
30.20
6.94
29.87
28.48
42
14.25
Net margin%
15.84
15.24
14.48
14.13
11.20
12.77
9.77
12.13
11.15
13.29
29.77
12.13
13.03
75
37.94
P/E ratio (avg)x
21.24
21.82
23.39
26.30
30.56
35.13
33.43
38.12
41.95
47.16
22.20
38.12
32.00
61
32.34
EV/EBITx
28.03
27.30
26.61
30.23
34.65
39.92
38.54
44.12
47.97
51.25
26.52
44.12
36.60
35
9.26
FCF yield (avg)%
3.94
6.92
6.86
4.96
5.95
3.33
1.13
1.31
0.40
1.97
25.27
1.31
3.64
21
19.73
FCF margin%
20.88
22.22
19.88
22.55
20.74
22.99
20.12
19.57
19.46
20.79
27.08
20.12
20.77
69
1.044
FCF / Net incomex
0.652
0.771
0.745
0.736
0.700
0.731
0.704
0.755
0.861
0.961
1.028
0.755
0.741
94
18.93
ROIC%
19.42
21.47
22.76
24.14
26.00
24.72
23.96
24.50
21.95
24.36
12.73
24.36
24.05
38
21.86
Return on equity%
1.42
1.16
0.40
2.75
1.83
0.40
2.67
0.85
0.40
2.10
6.57
0.85
1.29
21
15.54
Return on assets%
13.06
15.41
14.94
16.00
16.98
18.29
18.14
15.37
16.09
14.11
14.21
16.09
15.70
46
3.02
EPS¥
13.20
14.93
17.12
16.52
17.54
18.14
19.05
18.75
19.13
20.38
3.13
3.05%
5.22%
—
21.38
EPS growth%
21.91
20.57
17.76
16.40
16.90
15.37
12.43
12.58
11.55
11.64
5.11
12.43
15.89
10
5.58
Bookvalue per sh¥
14.99
15.54
15.17
14.56
14.87
15.48
16.85
19.29
20.39
21.60
8.79
7.75%
4.35%
—
11.61
FCF per share¥
8.27
7.96
8.03
8.56
8.04
9.13
10.22
10.60
10.34
10.64
8.15
5.78%
2.58%
—
12.23
Dividend per sh¥
7.04
6.11
5.34
5.59
5.23
5.05
5.03
4.52
4.59
4.16
2.06
(4.50%)
(4.41%)
—
14.74
Div yield (avg)%
34.93
36.00
36.75
38.33
37.89
38.96
39.79
40.37
41.94
39.85
10.22
39.85
38.65
58
11.56
Payout ratio%
10.95
10.24
11.18
8.52
6.67
8.18
8.57
10.64
9.47
11.74
24.90
9.47
9.86
58
105.8
Shares (diluted)M
163.5
192.0
217.1
225.2
216.1
206.9
216.3
213.9
222.4
235.6
104.0
1.74%
4.67%
16
4.69
Buyback yield%
6.95
4.60
6.93
7.05
7.95
9.81
7.00
7.43
4.44
1.63
7.92
7.00
6.97
37
1.323
D/E ratiox
0.231
0.219
0.192
0.194
0.186
0.177
0.173
0.188
0.184
0.191
0.320
0.184
0.189
14
0.461
Enterprise value¥B
1.334
1.373
1.341
1.373
1.437
1.651
1.890
1.806
2.042
2.371
1.056
10.53%
5.59%
11
306.4
LT debt¥M
200.9
237.1
240.0
242.9
266.8
282.9
271.8
284.3
294.3
299.3
964.0
2.33%
5.11%
48
Revenue
¥1.621B
5.93%
1.00×
Cost of revenue
¥1.036B
5.86%
0.99×
Operating expenses
¥195.3M
5.38%
0.95×
Property and equipment
19.20%
Goodwill & intangibles
16.35%