1.828
Revenue¥B
3.118
3.333
3.442
3.548
3.659
3.757
4.014
4.204
4.490
4.660
1.947
4.95%
4.71%
64
10.13
Revenue growth%
17.68
15.02
14.57
16.38
13.50
15.32
14.52
15.78
16.47
15.97
26.58
15.78
15.55
79
5.08
Gross margin%
4.26
5.24
8.01
6.41
7.52
8.19
10.02
7.02
6.83
4.43
22.76
7.02
6.92
57
9.21
Operating margin%
5.92
8.35
8.29
7.39
7.97
6.10
7.45
5.91
8.81
7.22
10.27
7.22
7.42
44
29.85
Net margin%
29.20
26.69
26.14
26.84
27.65
29.48
27.52
29.76
28.22
29.65
29.79
29.48
27.94
16
10.31
P/E ratio (avg)x
36.80
41.91
46.26
52.55
55.99
58.53
59.04
66.64
71.26
82.91
32.60
66.64
57.26
21
21.95
EV/EBITx
35.16
37.94
41.79
40.58
47.86
47.78
52.71
55.89
61.79
70.74
37.27
55.89
47.82
62
7.50
FCF yield (avg)%
9.18
7.13
5.24
3.03
3.99
5.89
4.84
2.28
0.40
0.40
5.74
2.28
4.42
65
4.56
FCF margin%
15.40
13.49
13.39
15.52
16.48
14.50
13.35
13.10
13.51
13.70
9.86
13.51
13.60
13
0.702
FCF / Net incomex
1.484
1.377
1.251
1.419
1.311
1.314
1.352
1.264
1.214
1.258
1.662
1.264
1.313
81
3.39
ROIC%
24.23
26.31
29.25
31.48
31.52
29.49
31.77
34.21
32.66
33.39
9.75
32.66
31.50
12
4.47
Return on equity%
15.24
17.65
14.81
16.41
19.30
17.74
14.99
13.89
14.06
15.15
12.50
14.99
15.20
27
27.01
Return on assets%
19.78
22.16
20.30
21.50
19.37
20.90
20.67
21.09
19.88
20.77
18.63
20.77
20.72
9
5.47
EPS¥
39.92
45.34
51.96
60.20
73.00
77.41
86.34
104.74
104.25
120.86
5.71
10.61%
13.42%
—
20.47
EPS growth%
35.49
34.01
33.85
36.59
38.25
37.92
39.56
37.81
38.93
36.51
4.01
37.92
37.20
87
17.41
Bookvalue per sh¥
6.52
6.73
6.66
6.74
5.92
5.17
5.10
5.12
5.11
5.21
24.17
(2.52%)
(2.30%)
—
10.49
FCF per share¥
21.79
21.00
19.92
22.29
21.20
22.94
23.85
23.36
24.08
25.90
9.30
4.09%
1.04%
—
10.37
Dividend per sh¥
21.38
23.03
27.36
27.86
30.21
32.63
36.94
41.65
47.87
46.03
12.47
8.79%
8.89%
—
10.34
Div yield (avg)%
9.89
12.41
12.25
9.61
11.84
12.86
14.14
15.37
13.80
14.42
21.15
14.14
12.64
63
22.08
Payout ratio%
18.91
17.68
15.34
14.42
17.04
18.20
18.83
17.77
17.85
18.03
22.26
18.03
17.81
23
194.5
Shares (diluted)M
195.1
222.6
237.2
256.8
270.6
286.1
266.9
266.3
304.1
350.5
193.1
5.31%
6.23%
16
8.90
Buyback yield%
11.88
14.83
12.55
12.45
14.89
15.52
13.34
16.09
13.88
11.33
19.41
13.88
13.61
40
0.794
D/E ratiox
0.571
0.640
0.603
0.655
0.641
0.596
0.635
0.657
0.739
0.705
1.098
0.657
0.640
39
2.505
Enterprise value¥B
2.224
2.289
2.324
2.671
2.940
3.320
3.943
4.450
4.518
5.046
1.696
11.41%
10.40%
76
3.371
LT debt¥B
0.236
0.248
0.230
0.209
0.207
0.219
0.237
0.223
0.213
0.217
1.664
0.95%
(1.73%)
49
Revenue
¥4.660B
4.71%
1.00×
Cost of revenue
¥2.777B
4.41%
0.97×
Operating expenses
¥590.8M
5.05%
1.03×
Goodwill & intangibles
15.88%
Property and equipment
14.62%