0.716
Revenue¥B
2.841
2.957
3.065
3.185
3.429
3.651
3.854
3.995
4.307
4.592
0.770
6.01%
5.30%
26
9.76
Revenue growth%
17.04
17.58
18.01
18.16
16.56
16.46
18.80
16.63
18.68
21.46
8.51
18.68
17.79
11
9.81
Gross margin%
25.45
24.66
24.55
22.84
25.42
27.95
30.35
32.07
32.90
31.88
8.77
31.88
26.70
9
7.75
Operating margin%
36.03
34.34
31.73
33.57
32.77
35.43
33.46
33.32
32.98
30.46
4.34
33.32
33.39
38
28.48
Net margin%
17.19
20.12
22.44
21.16
22.75
24.03
25.33
23.59
24.88
23.17
23.30
24.03
22.96
85
28.36
P/E ratio (avg)x
61.88
59.92
70.84
73.56
79.73
95.36
96.08
111.2
116.7
114.0
29.35
111.2
87.54
33
29.41
EV/EBITx
9.139
9.579
9.924
9.734
9.798
9.765
10.57
10.55
10.17
10.09
12.66
10.17
9.861
50
21.03
FCF yield (avg)%
7.59
9.94
10.41
13.13
14.35
14.81
14.39
15.89
13.32
13.25
26.37
14.39
13.28
90
14.27
FCF margin%
12.67
10.53
12.43
11.50
11.56
10.62
10.52
12.11
12.53
12.22
11.09
12.11
11.84
33
1.347
FCF / Net incomex
0.522
0.534
0.579
0.567
0.548
0.555
0.545
0.596
0.596
0.596
0.375
0.596
0.561
58
24.71
ROIC%
15.76
17.36
18.74
16.34
17.26
18.35
19.67
17.10
19.94
22.64
5.49
19.67
17.85
94
12.95
Return on equity%
26.17
24.09
23.90
26.70
29.20
30.89
33.49
36.23
38.31
37.83
17.70
36.23
30.04
48
19.35
Return on assets%
7.81
8.36
8.68
10.89
11.39
9.90
12.67
15.56
15.52
15.43
7.80
15.43
11.14
57
1.28
EPS¥
0.24
0.21
0.19
0.18
0.16
0.17
0.17
0.18
0.17
0.17
1.33
1.34%
(3.29%)
—
27.87
EPS growth%
13.64
12.40
15.38
14.62
17.17
19.30
18.84
18.00
20.05
20.15
2.21
19.30
17.59
53
1.00
Bookvalue per sh¥
1.96
2.31
2.41
2.76
3.29
3.25
3.37
3.91
4.69
5.23
1.07
9.70%
11.72%
—
0.98
FCF per share¥
0.73
0.74
0.85
0.81
0.89
0.90
0.85
0.84
0.92
0.89
0.67
0.08%
2.09%
—
1.28
Dividend per sh¥
0.70
0.63
0.57
0.61
0.64
0.58
0.65
0.66
0.60
0.60
1.24
(1.24%)
(0.91%)
—
23.25
Div yield (avg)%
10.94
10.83
9.45
8.59
10.26
10.76
13.53
13.59
15.24
15.98
25.54
13.59
10.88
85
24.73
Payout ratio%
7.27
9.19
7.82
10.17
8.91
11.75
10.61
8.95
6.83
7.64
18.81
8.95
8.93
15
1.628
Shares (diluted)B
1.871
2.150
2.508
2.389
2.413
2.422
2.447
2.549
2.521
2.466
1.593
0.43%
4.21%
81
29.85
Buyback yield%
21.24
20.15
19.53
22.07
24.77
24.76
26.46
24.92
24.61
27.39
4.16
24.92
24.68
50
1.774
D/E ratiox
2.180
2.230
2.319
2.266
2.174
2.236
2.363
2.270
2.282
2.462
1.329
2.282
2.268
23
2.569
Enterprise value¥B
2.704
3.227
3.385
4.009
4.829
5.213
5.192
5.828
6.365
6.980
0.416
7.64%
10.94%
53
1.087
LT debt¥B
3.308
3.414
3.505
3.892
3.572
3.884
3.901
3.905
4.282
4.238
3.045
3.48%
3.36%
13
Revenue
¥4.592B
5.30%
1.00×
Cost of revenue
¥2.490B
5.35%
1.00×
Operating expenses
¥531.3M
5.40%
1.01×
Goodwill & intangibles
17.62%
Property and equipment
16.91%