0.666
Revenue¥B
1.275
1.337
1.360
1.410
1.460
1.491
1.513
1.608
1.643
1.721
0.705
3.35%
3.64%
7
22.58
Revenue growth%
0.40
0.40
0.40
0.40
0.40
1.95
2.91
5.60
5.43
6.48
24.68
5.43
1.17
12
23.07
Gross margin%
11.16
8.86
6.96
9.63
11.74
14.22
14.18
13.59
10.60
7.83
20.59
13.59
10.88
53
17.98
Operating margin%
22.17
21.73
22.37
20.95
22.89
22.84
25.66
24.90
23.44
24.14
13.15
24.14
22.86
94
3.63
Net margin%
22.50
20.52
19.70
21.22
21.83
21.23
22.33
21.51
22.65
20.73
2.63
21.51
21.37
26
14.69
P/E ratio (avg)x
22.84
22.10
20.19
20.82
18.36
18.56
16.78
15.34
15.36
14.66
18.41
15.36
18.46
82
9.479
EV/EBITx
11.89
10.85
10.43
10.34
10.36
9.362
7.872
7.291
6.703
6.411
37.60
7.291
9.849
60
19.46
FCF yield (avg)%
18.82
20.73
20.74
20.00
21.45
22.25
22.14
22.51
23.50
24.73
5.40
22.51
21.79
31
5.94
FCF margin%
35.07
36.37
34.46
34.39
31.98
31.20
30.54
33.09
30.86
32.38
2.87
31.20
32.73
25
0.574
FCF / Net incomex
1.717
1.834
1.925
1.933
2.166
2.172
2.066
2.271
2.550
2.771
0.962
2.271
2.116
15
29.23
ROIC%
17.04
14.74
16.29
18.79
18.10
20.88
20.52
23.37
21.19
24.08
19.98
21.19
19.66
72
2.67
Return on equity%
20.85
23.76
25.09
25.83
26.01
25.16
23.58
24.62
24.30
26.42
14.58
24.62
24.86
54
20.76
Return on assets%
13.37
15.14
15.50
16.59
18.80
21.73
20.74
22.30
24.44
27.39
17.73
22.30
19.77
41
0.72
EPS¥
1.63
1.79
1.98
2.05
2.17
2.46
2.76
3.15
3.61
4.19
0.77
14.02%
10.19%
—
27.66
EPS growth%
26.96
27.85
25.01
23.18
25.84
25.40
28.24
29.68
30.66
30.72
26.66
29.68
27.41
47
2.02
Bookvalue per sh¥
0.77
0.74
0.80
0.81
0.81
0.91
0.91
0.90
0.88
0.94
1.76
2.91%
2.68%
—
0.94
FCF per share¥
1.83
1.78
2.01
2.30
2.30
2.53
2.59
2.81
3.25
3.46
2.11
8.48%
6.94%
—
1.07
Dividend per sh¥
2.45
2.37
2.57
2.35
2.16
2.05
2.04
1.97
1.81
1.67
1.57
(5.05%)
(3.25%)
—
22.77
Div yield (avg)%
33.65
35.99
37.26
35.02
36.64
38.98
38.93
36.92
35.89
34.29
19.99
36.92
36.32
85
18.04
Payout ratio%
15.34
16.43
18.26
17.14
18.15
19.87
20.07
21.54
21.48
20.60
3.56
20.60
19.07
84
0.446
Shares (diluted)B
0.711
0.829
0.894
0.984
1.113
1.188
1.233
1.211
1.211
1.243
0.459
2.23%
7.54%
86
22.86
Buyback yield%
19.29
18.83
19.57
20.27
21.75
19.49
17.16
18.99
17.83
17.18
15.07
17.83
19.14
78
0.644
D/E ratiox
2.433
2.845
2.974
3.339
3.915
3.725
4.194
4.849
5.283
5.049
0.263
4.849
3.820
28
623.8
Enterprise value¥M
404.3
391.3
345.8
344.6
336.9
319.1
342.7
367.9
397.9
411.3
335.3
4.07%
0.59%
13
1.119
LT debt¥B
1.656
1.695
1.767
1.815
1.971
1.937
1.856
1.938
1.956
1.864
0.959
(1.11%)
2.78%
52
Revenue
¥1.721B
3.64%
1.00×
Cost of revenue
¥1.168B
3.55%
0.99×
Operating expenses
¥290.4M
4.13%
1.05×
Property and equipment
16.70%
Goodwill & intangibles
16.41%