2.678
Revenue¥B
2.658
2.637
2.625
2.667
2.757
2.805
2.856
2.907
2.932
2.904
2.804
1.04%
1.08%
37
15.03
Revenue growth%
12.22
9.48
8.97
7.42
6.83
6.20
6.05
5.00
4.88
5.89
22.94
5.89
6.52
55
17.00
Gross margin%
28.87
28.37
31.35
34.35
33.27
31.68
32.42
29.81
31.04
32.23
7.90
31.68
31.52
95
21.22
Operating margin%
20.07
19.62
16.86
14.28
14.45
16.18
14.58
14.14
11.34
8.97
17.24
14.14
14.52
65
27.70
Net margin%
14.24
12.91
15.71
13.60
15.72
16.92
15.13
15.17
17.42
14.79
28.87
15.17
15.15
6
34.97
P/E ratio (avg)x
18.60
20.26
18.92
19.03
18.42
17.44
17.77
18.80
20.35
22.16
20.57
18.80
18.86
86
26.55
EV/EBITx
50.72
55.05
59.52
68.71
70.29
80.22
84.03
96.74
113.2
113.1
30.63
96.74
75.26
80
4.59
FCF yield (avg)%
29.12
28.34
31.34
32.23
33.24
30.53
29.70
28.00
25.76
23.00
12.11
28.00
29.41
43
10.58
FCF margin%
24.78
24.50
23.63
25.38
27.50
26.34
26.76
29.21
27.52
30.45
7.92
27.52
26.55
37
1.650
FCF / Net incomex
0.421
0.458
0.481
0.560
0.614
0.684
0.740
0.813
0.850
0.907
1.340
0.813
0.649
48
25.79
ROIC%
25.48
27.97
28.32
30.48
31.01
30.16
31.67
28.76
31.62
33.21
3.20
31.62
30.32
16
2.39
Return on equity%
20.77
20.16
18.11
19.62
22.02
24.95
23.43
21.76
21.68
20.70
17.27
21.76
21.23
80
15.31
Return on assets%
25.81
28.61
30.95
32.80
32.83
34.83
35.76
37.00
37.18
37.34
17.06
37.00
33.83
80
3.21
EPS¥
3.39
3.58
3.90
3.82
4.01
4.30
4.37
4.73
4.60
4.78
3.32
3.57%
3.72%
—
15.89
EPS growth%
24.24
25.36
23.26
24.63
24.33
26.18
29.18
26.24
28.46
30.46
24.45
28.46
25.77
45
1.95
Bookvalue per sh¥
0.84
0.86
0.93
0.82
0.81
0.75
0.64
0.67
0.57
0.48
0.69
(9.89%)
(5.93%)
—
2.93
FCF per share¥
3.83
3.69
3.58
3.48
3.74
3.63
3.83
3.69
3.86
4.13
2.15
1.97%
1.08%
—
2.72
Dividend per sh¥
3.04
3.15
3.30
3.34
3.60
3.86
3.77
3.95
3.53
3.23
0.59
(2.16%)
0.06%
—
16.03
Div yield (avg)%
2.85
0.40
0.40
1.20
0.40
2.04
1.65
1.89
2.26
4.08
23.44
2.04
1.77
24
16.25
Payout ratio%
9.11
11.89
10.52
7.88
10.74
10.60
9.07
11.14
14.13
14.59
6.04
11.14
10.67
60
473.8
Shares (diluted)M
358.4
306.9
290.1
259.5
227.9
213.5
194.3
176.3
161.9
141.4
474.7
(9.11%)
(8.17%)
74
22.04
Buyback yield%
7.72
10.26
8.16
8.59
6.18
7.81
8.09
9.32
6.89
8.97
26.63
8.09
8.12
75
1.660
D/E ratiox
1.474
1.542
1.822
2.023
2.253
2.637
2.751
2.966
3.150
3.464
1.591
2.966
2.445
68
0.901
Enterprise value¥B
3.230
3.571
3.762
4.255
4.512
4.554
5.020
4.819
5.414
5.299
0.419
3.27%
5.37%
63
2.773
LT debt¥B
3.010
2.796
2.603
2.942
2.849
2.903
3.187
3.600
3.888
4.005
1.209
7.05%
3.62%
87
Revenue
¥2.904B
1.08%
1.00×
Cost of revenue
¥1.522B
1.09%
1.00×
Operating expenses
¥711.3M
0.96%
0.99×
Property and equipment
15.12%
Goodwill & intangibles
14.58%