1.031
Revenue¥B
1.617
1.730
1.869
2.014
2.079
2.167
2.316
2.489
2.617
2.714
1.067
5.47%
5.66%
68
29.46
Revenue growth%
10.94
9.38
8.91
7.93
10.52
11.20
11.60
14.59
13.23
13.11
23.51
13.11
11.07
31
15.58
Gross margin%
21.01
19.88
18.91
21.12
19.54
21.11
21.77
21.61
19.48
19.53
24.11
21.11
20.45
91
17.12
Operating margin%
12.24
11.57
10.48
12.33
10.21
9.97
9.62
10.91
12.65
14.12
19.72
10.91
11.24
16
29.86
Net margin%
8.14
8.57
6.68
6.22
5.53
6.21
4.96
5.92
7.99
7.73
28.83
6.21
6.45
32
11.99
P/E ratio (avg)x
23.11
24.97
28.17
27.11
29.17
29.08
30.97
34.08
37.38
35.68
23.71
34.08
29.12
62
10.19
EV/EBITx
18.29
17.45
18.88
19.72
22.39
21.35
20.86
23.54
23.30
22.93
8.078
22.93
21.11
22
14.67
FCF yield (avg)%
26.04
25.63
26.35
24.85
22.87
23.34
20.87
19.18
20.16
18.06
15.90
20.16
23.10
36
8.46
FCF margin%
10.85
10.05
12.10
12.12
11.97
13.30
12.46
14.00
16.17
18.31
14.91
14.00
12.29
21
1.052
FCF / Net incomex
0.435
0.433
0.381
0.401
0.419
0.366
0.323
0.288
0.277
0.237
1.645
0.288
0.374
11
24.87
ROIC%
31.17
33.98
31.89
29.85
31.94
28.98
26.78
23.80
21.18
20.63
18.28
23.80
29.41
40
5.11
Return on equity%
4.56
4.80
6.33
4.43
4.99
5.97
6.37
6.75
8.06
10.08
26.76
6.75
6.15
81
15.72
Return on assets%
4.33
4.86
6.93
7.06
7.43
4.58
2.46
1.39
2.79
4.91
2.76
2.79
4.72
58
2.97
EPS¥
2.71
3.19
3.14
2.99
3.21
3.08
3.53
3.47
3.63
3.63
3.22
2.47%
3.10%
—
18.19
EPS growth%
26.28
24.05
24.03
26.20
25.04
24.21
22.74
23.90
21.97
24.69
22.38
23.90
24.13
18
5.66
Bookvalue per sh¥
4.14
3.81
4.10
3.87
3.79
3.46
3.82
3.48
3.40
3.64
4.59
(0.80%)
(1.55%)
—
1.68
FCF per share¥
1.35
1.42
1.62
1.81
1.88
1.88
1.88
2.19
2.58
2.57
5.00
6.53%
8.40%
—
3.01
Dividend per sh¥
8.48
8.51
9.17
10.78
12.00
13.75
15.32
17.28
18.20
19.37
3.39
10.05%
8.70%
—
3.13
Div yield (avg)%
20.42
20.73
18.86
15.97
13.50
12.25
9.86
12.78
13.43
13.87
6.92
12.78
13.68
58
17.14
Payout ratio%
25.13
22.74
21.85
20.04
18.94
19.42
16.97
17.11
15.76
17.64
26.50
17.11
19.18
37
126.9
Shares (diluted)M
118.3
103.8
101.0
100.9
88.68
97.56
103.7
98.53
90.96
99.31
129.0
2.29%
(1.50%)
54
12.60
Buyback yield%
25.47
25.50
27.40
25.73
28.17
30.73
33.51
35.68
37.39
35.76
28.93
35.68
29.45
18
0.998
D/E ratiox
0.972
0.965
0.994
0.914
1.023
0.946
0.949
0.975
1.042
0.947
0.259
0.949
0.969
59
1.384
Enterprise value¥B
1.703
1.731
1.675
1.477
1.531
1.468
1.291
1.229
1.307
1.182
0.916
(5.04%)
(4.26%)
37
1,494
LT debt¥M
188.5
177.2
189.2
184.2
210.4
222.1
225.5
213.8
227.7
214.9
860.1
0.42%
2.03%
69
Revenue
¥2.714B
5.66%
1.00×
Cost of revenue
¥1.143B
5.33%
0.97×
Operating expenses
¥614.0M
6.02%
1.03×
Property and equipment
15.50%