1.820
Revenue¥B
1.274
1.335
1.425
1.494
1.599
1.685
1.812
1.945
2.093
2.205
1.881
6.64%
6.03%
17
26.42
Revenue growth%
11.90
10.66
11.20
13.25
14.55
16.57
13.99
12.00
10.58
11.43
17.85
12.00
11.95
9
4.83
Gross margin%
7.91
9.37
6.43
6.24
7.65
9.84
11.43
9.05
10.29
12.23
8.31
10.29
9.21
9
24.36
Operating margin%
36.31
33.98
36.38
35.40
32.72
33.38
33.73
35.78
33.46
35.58
27.49
33.73
34.69
17
18.74
Net margin%
27.84
29.53
26.64
27.32
28.06
25.79
27.17
24.55
22.57
21.66
28.81
24.55
26.90
33
34.13
P/E ratio (avg)x
41.49
46.31
50.23
57.84
67.59
80.56
95.56
110.0
129.4
142.1
13.49
110.0
74.08
87
10.38
EV/EBITx
50.66
50.55
52.60
62.34
73.00
81.83
90.58
96.87
98.06
108.2
6.502
96.87
77.41
61
3.62
FCF yield (avg)%
22.57
24.88
23.20
25.74
28.48
25.63
26.88
27.69
27.10
28.25
27.46
27.10
26.31
39
4.33
FCF margin%
2.59
0.83
2.30
3.16
5.75
5.63
3.22
0.59
0.40
0.40
11.06
0.59
2.44
28
0.455
FCF / Net incomex
1.306
1.280
1.392
1.445
1.437
1.477
1.537
1.829
2.136
2.153
0.940
1.829
1.461
86
14.01
ROIC%
21.93
24.72
27.57
26.89
26.77
28.83
30.41
31.76
32.79
29.83
25.75
30.41
28.20
22
28.43
Return on equity%
32.74
29.90
28.03
29.64
27.37
27.85
26.88
25.60
27.90
29.09
6.88
27.85
27.96
49
25.62
Return on assets%
34.33
31.44
31.11
33.28
31.38
30.13
27.14
28.54
30.45
28.53
17.61
28.54
30.78
10
1.08
EPS¥
1.86
2.16
2.34
2.48
2.69
2.65
2.65
2.79
2.97
3.36
1.17
4.58%
7.48%
—
13.37
EPS growth%
25.74
23.09
21.24
22.22
22.31
23.21
24.71
27.54
26.97
24.42
27.31
24.71
23.81
89
0.80
Bookvalue per sh¥
0.86
0.91
0.96
0.97
0.90
0.98
1.05
1.08
1.09
1.01
0.69
2.24%
2.23%
—
1.18
FCF per share¥
0.95
1.09
1.31
1.29
1.31
1.48
1.62
1.80
1.89
1.95
1.02
8.36%
7.41%
—
1.10
Dividend per sh¥
0.54
0.50
0.55
0.56
0.64
0.72
0.83
0.83
0.81
0.92
0.73
7.56%
6.58%
—
15.31
Div yield (avg)%
22.01
19.54
19.28
20.47
17.56
18.01
16.33
19.23
21.76
23.66
27.64
19.23
19.41
71
8.33
Payout ratio%
28.39
26.46
24.56
21.87
20.31
21.95
21.21
23.56
24.32
23.88
29.72
23.56
23.72
71
1.319
Shares (diluted)B
2.401
2.840
3.007
2.980
3.423
4.085
4.649
5.481
5.798
6.063
1.374
12.11%
10.77%
88
28.68
Buyback yield%
8.12
7.87
8.92
6.20
3.84
1.06
0.88
2.70
2.43
0.55
29.77
1.06
3.27
65
0.439
D/E ratiox
1.980
1.822
1.666
1.875
1.793
1.827
1.735
1.730
1.649
1.538
1.700
1.730
1.764
94
2.340
Enterprise value¥B
1.225
1.280
1.415
1.381
1.567
1.503
1.562
1.785
1.984
2.244
0.877
7.44%
7.98%
86
2.404
LT debt¥B
2.275
2.249
2.386
2.767
3.219
3.627
3.956
3.755
4.380
5.073
0.922
9.52%
8.34%
37
Revenue
¥2.205B
6.03%
1.00×
Cost of revenue
¥1.544B
6.03%
1.00×
Operating expenses
¥474.9M
5.62%
0.96×
Property and equipment
18.50%
Goodwill & intangibles
15.98%