1.261
Revenue¥B
1.981
1.952
1.988
2.011
1.979
1.954
1.916
1.882
1.906
1.906
1.342
(0.75%)
(0.34%)
90
3.33
Revenue growth%
18.80
17.81
16.22
14.23
15.75
14.28
16.89
19.17
20.91
19.78
23.41
19.17
17.35
86
7.35
Gross margin%
26.65
28.91
26.70
29.44
30.37
27.98
25.29
28.15
28.40
26.98
25.87
27.98
28.06
49
29.42
Operating margin%
19.57
17.23
16.18
13.33
12.78
14.64
12.02
13.73
15.68
15.74
25.74
14.64
15.16
94
16.77
Net margin%
16.74
17.49
18.24
16.39
17.13
14.45
16.91
14.14
16.08
16.19
25.29
16.08
16.57
77
33.25
P/E ratio (avg)x
27.96
32.64
37.34
39.66
39.07
41.31
46.86
50.58
47.97
55.45
18.30
47.97
40.48
16
36.65
EV/EBITx
14.11
13.71
13.50
12.29
10.93
9.579
9.336
8.126
7.815
6.634
14.11
8.126
10.25
92
16.40
FCF yield (avg)%
28.14
29.11
30.73
28.35
28.03
29.43
27.37
30.11
32.16
33.28
17.36
30.11
29.27
84
4.27
FCF margin%
15.42
17.92
20.49
20.01
18.88
20.95
18.63
16.15
18.46
17.32
27.62
18.46
18.55
28
1.113
FCF / Net incomex
0.396
0.404
0.474
0.456
0.486
0.556
0.548
0.541
0.645
0.631
0.734
0.556
0.514
11
29.58
ROIC%
24.48
21.66
24.15
21.24
22.85
25.63
24.88
25.56
27.07
29.56
27.56
25.63
24.68
68
22.61
Return on equity%
17.90
16.69
15.90
16.50
18.43
16.92
17.73
15.59
14.71
12.50
14.67
15.59
16.60
48
8.73
Return on assets%
29.17
28.84
27.11
27.18
27.10
28.45
26.46
29.38
31.43
29.52
28.63
29.38
28.65
11
1.90
EPS¥
1.01
1.00
1.05
1.02
1.03
1.19
1.25
1.48
1.57
1.58
2.10
8.93%
4.24%
—
17.63
EPS growth%
13.28
12.71
11.66
11.71
12.46
12.39
13.56
14.20
16.29
17.81
21.32
14.20
13.00
30
1.11
Bookvalue per sh¥
2.05
1.99
1.81
1.86
1.85
1.65
1.51
1.63
1.48
1.38
0.84
(5.73%)
(3.52%)
—
1.27
FCF per share¥
2.22
2.20
2.43
2.57
2.79
3.04
3.24
3.05
2.80
2.57
1.12
(1.64%)
0.34%
—
1.15
Dividend per sh¥
2.75
2.70
2.72
2.86
3.10
3.44
3.49
3.41
3.06
3.21
2.17
0.68%
2.52%
—
22.23
Div yield (avg)%
18.19
18.20
18.39
20.93
22.57
21.48
22.61
24.11
21.77
20.44
7.76
21.77
21.21
44
6.81
Payout ratio%
26.41
24.20
24.59
27.11
24.54
22.83
22.08
19.42
19.41
19.98
18.33
19.98
23.51
87
287.0
Shares (diluted)M
322.5
355.8
352.7
341.0
339.2
349.1
355.4
387.1
362.3
394.2
283.4
3.05%
3.08%
8
15.32
Buyback yield%
26.55
26.84
27.85
26.81
27.96
25.16
27.64
27.53
26.47
24.16
15.25
26.47
26.83
57
1.133
D/E ratiox
0.990
0.974
1.022
1.142
1.151
1.138
1.192
1.310
1.192
1.137
0.502
1.192
1.140
79
1,141
Enterprise value¥M
473.9
505.9
510.8
492.7
488.9
417.3
371.0
373.7
329.7
302.6
152.3
(9.15%)
(4.04%)
63
0.793
LT debt¥B
0.311
0.267
0.274
0.248
0.255
0.240
0.215
0.197
0.195
0.210
1.299
(3.80%)
(3.80%)
13
Revenue
¥1.906B
(0.34%)
1.00×
Cost of revenue
¥1.048B
(0.79%)
0.96×
Operating expenses
¥302.6M
0.68%
1.11×
Property and equipment
22.10%
Goodwill & intangibles
16.40%