0.700
Revenue¥B
0.549
0.600
0.641
0.695
0.756
0.806
0.876
0.971
1.068
1.136
0.766
8.49%
8.60%
11
9.57
Revenue growth%
14.99
14.74
13.35
11.84
12.06
11.79
10.98
11.98
11.69
11.04
9.70
11.69
11.91
28
15.86
Gross margin%
25.88
22.92
21.97
22.16
21.44
21.49
18.68
15.74
14.58
17.05
13.05
17.05
21.46
57
9.73
Operating margin%
18.80
16.44
17.27
18.31
16.59
15.81
17.96
17.37
19.68
20.06
10.01
17.96
17.66
40
7.01
Net margin%
18.85
16.72
16.56
14.65
12.47
14.79
16.42
13.95
13.73
12.59
21.22
13.95
14.72
21
30.62
P/E ratio (avg)x
15.91
15.79
17.44
16.63
17.75
18.67
21.13
19.47
19.24
20.46
19.72
19.47
18.21
91
29.46
EV/EBITx
22.42
22.94
23.34
22.44
23.92
22.11
22.13
22.54
22.90
22.24
19.68
22.24
22.49
10
7.66
FCF yield (avg)%
33.48
33.56
30.70
29.19
27.29
28.44
26.41
25.81
28.33
27.79
14.86
27.79
28.39
11
5.45
FCF margin%
13.50
14.37
14.59
16.46
14.87
11.94
10.52
10.34
10.72
13.31
2.89
10.72
13.41
34
0.992
FCF / Net incomex
1.907
1.926
2.068
2.404
2.464
2.642
2.812
3.195
3.088
2.893
0.387
2.893
2.553
56
21.00
ROIC%
10.63
11.11
8.92
11.47
10.01
7.66
8.16
7.35
9.01
7.00
19.33
7.66
8.97
25
26.06
Return on equity%
19.03
18.48
20.73
19.84
21.26
19.83
21.45
19.27
18.16
17.09
4.89
19.27
19.55
60
15.54
Return on assets%
19.90
22.05
22.29
21.90
21.47
23.55
21.04
22.75
21.57
19.08
2.51
21.57
21.73
71
0.90
EPS¥
1.29
1.40
1.66
1.62
1.94
1.99
1.97
2.20
2.36
2.68
0.96
6.67%
8.47%
—
27.45
EPS growth%
20.53
18.81
17.68
18.54
17.96
17.04
17.35
15.58
15.43
17.06
6.01
17.04
17.51
38
0.96
Bookvalue per sh¥
0.96
1.01
0.95
1.05
0.93
0.89
0.88
0.97
0.86
0.90
0.97
(0.61%)
(1.43%)
—
0.79
FCF per share¥
1.77
2.06
2.02
2.23
2.19
2.32
2.80
2.82
3.37
3.27
1.29
8.37%
7.10%
—
0.97
Dividend per sh¥
1.23
1.27
1.26
1.21
1.33
1.44
1.37
1.28
1.42
1.49
1.14
2.36%
2.85%
—
27.99
Div yield (avg)%
22.44
20.13
21.93
19.70
17.06
15.67
15.38
16.24
16.70
18.18
23.71
16.24
17.62
46
27.82
Payout ratio%
5.92
7.67
4.89
2.00
2.80
5.51
6.98
9.08
9.76
9.69
3.77
9.08
6.45
73
550.0
Shares (diluted)M
527.0
566.1
524.3
553.7
582.6
635.5
653.4
633.0
603.3
561.9
567.6
(0.72%)
0.53%
23
29.43
Buyback yield%
10.55
11.94
13.70
12.85
11.47
13.32
15.31
17.84
19.32
22.03
10.96
17.84
13.51
43
1.125
D/E ratiox
0.550
0.627
0.601
0.662
0.789
0.861
0.959
1.137
1.316
1.259
0.655
1.137
0.825
91
0.934
Enterprise value¥B
0.643
0.689
0.813
0.798
0.793
0.862
1.026
1.044
1.029
1.219
0.654
8.97%
8.19%
94
0.924
LT debt¥B
0.758
0.836
0.846
0.849
0.958
0.927
0.940
1.021
1.160
1.166
0.597
4.01%
4.30%
44
Revenue
¥1.136B
8.60%
1.00×
Cost of revenue
¥676.0M
8.19%
0.96×
Operating expenses
¥272.0M
9.27%
1.06×
Property and equipment
16.60%
Goodwill & intangibles
15.62%