1.042
Revenue¥B
2.461
2.522
2.467
2.440
2.417
2.375
2.408
2.419
2.455
2.415
1.076
(0.02%)
(0.35%)
70
23.16
Revenue growth%
13.23
11.86
11.60
9.96
10.52
12.98
10.77
13.72
13.96
11.28
26.60
12.98
11.73
27
15.53
Gross margin%
21.67
22.65
22.39
20.43
19.24
17.43
14.94
12.85
12.68
11.09
11.08
12.85
18.33
88
4.93
Operating margin%
4.06
2.86
0.40
0.40
0.40
1.76
0.40
0.40
2.32
0.40
4.13
0.40
0.40
22
3.70
Net margin%
14.97
15.19
15.49
13.70
14.19
12.20
9.38
8.23
6.04
8.95
14.89
8.95
12.95
27
25.54
P/E ratio (avg)x
33.74
36.41
33.16
35.61
37.53
39.00
36.92
33.48
34.37
30.54
23.20
34.37
34.99
63
6.026
EV/EBITx
19.24
19.57
18.82
18.14
20.79
23.86
24.07
25.54
26.39
29.91
22.54
25.54
22.33
50
11.72
FCF yield (avg)%
11.30
13.55
16.34
16.87
17.77
18.65
19.77
19.80
19.13
16.55
19.39
19.13
17.32
10
10.66
FCF margin%
28.13
26.09
23.32
24.14
23.98
24.05
23.31
24.56
25.82
24.99
26.49
24.56
24.35
33
0.549
FCF / Net incomex
1.400
1.332
1.163
1.197
1.157
1.084
1.091
1.007
1.072
1.103
1.548
1.084
1.130
31
10.65
ROIC%
4.05
3.16
3.04
3.81
4.08
6.60
3.87
4.63
3.26
0.78
28.05
3.87
3.84
87
7.37
Return on equity%
25.16
27.58
30.25
32.09
31.18
31.24
33.31
31.46
31.11
29.93
20.46
31.24
31.15
71
23.14
Return on assets%
19.62
20.55
18.09
15.79
17.98
17.29
15.08
12.56
14.38
12.51
12.06
14.38
16.54
37
1.62
EPS¥
0.96
0.84
0.75
0.79
0.82
0.81
0.77
0.69
0.70
0.74
1.65
(2.09%)
(3.84%)
—
5.14
EPS growth%
21.98
24.96
25.95
28.66
26.16
24.89
22.42
24.31
22.19
23.11
24.71
23.11
24.60
93
1.33
Bookvalue per sh¥
2.31
2.36
2.47
2.76
3.19
3.30
3.91
4.26
4.38
5.31
1.81
10.69%
8.88%
—
1.27
FCF per share¥
1.48
1.44
1.29
1.28
1.20
1.09
1.08
1.08
1.03
0.97
2.16
(4.17%)
(5.31%)
—
1.79
Dividend per sh¥
2.57
2.43
2.30
2.35
2.63
2.81
2.69
2.90
3.05
3.39
2.07
5.15%
3.86%
—
7.24
Div yield (avg)%
28.47
28.87
26.94
29.78
32.47
32.42
30.35
28.92
29.17
31.97
20.49
30.35
29.48
53
6.69
Payout ratio%
8.09
5.29
7.53
5.45
7.88
6.78
4.78
3.88
4.04
4.44
5.91
4.44
5.37
45
606.8
Shares (diluted)M
798.5
771.2
807.7
920.4
967.4
895.3
827.7
869.3
797.7
759.8
634.8
(4.72%)
0.56%
58
5.05
Buyback yield%
26.61
24.76
26.59
26.94
26.34
25.43
27.15
26.88
25.72
25.79
17.09
25.79
26.47
78
1.175
D/E ratiox
0.200
0.206
0.212
0.235
0.253
0.296
0.347
0.354
0.346
0.343
0.774
0.346
0.274
58
1,523
Enterprise value¥M
519.8
601.7
663.3
680.1
717.8
804.0
850.5
893.9
892.0
986.7
182.2
6.57%
7.52%
63
1.983
LT debt¥B
0.091
0.091
0.087
0.084
0.089
0.089
0.100
0.100
0.093
0.092
1.373
0.82%
(0.21%)
63
Revenue
¥2.415B
(0.35%)
1.00×
Cost of revenue
¥1.488B
(0.31%)
1.00×
Operating expenses
¥281.5M
(0.34%)
1.00×
Property and equipment
15.66%
Goodwill & intangibles
15.08%