0.477
Revenue¥B
0.834
0.884
0.912
0.949
0.994
1.035
1.095
1.164
1.247
1.289
0.527
5.34%
4.84%
65
3.36
Revenue growth%
20.32
20.58
17.94
17.16
15.39
13.27
10.96
13.57
11.37
11.49
16.11
11.49
14.48
16
18.99
Gross margin%
10.98
13.96
12.47
14.79
12.81
14.98
16.46
17.48
19.33
16.88
11.22
16.88
14.88
10
11.01
Operating margin%
29.67
28.73
29.56
30.99
28.63
31.06
28.53
30.48
28.08
29.82
13.42
29.82
29.61
88
18.45
Net margin%
12.51
11.96
13.82
16.05
15.94
17.39
15.46
14.65
14.40
15.17
13.89
15.17
14.91
60
33.79
P/E ratio (avg)x
27.55
28.82
26.89
25.53
26.45
29.25
33.20
31.78
31.92
29.26
27.96
31.78
29.03
76
7.510
EV/EBITx
20.73
22.22
22.50
24.18
22.99
22.19
22.18
21.66
18.64
16.09
26.31
21.66
22.18
91
23.77
FCF yield (avg)%
29.20
30.20
31.60
29.42
30.79
29.45
27.13
28.17
29.53
31.50
25.23
29.45
29.49
55
2.61
FCF margin%
11.52
11.51
10.19
12.99
13.83
15.30
17.29
18.91
21.68
19.80
4.24
18.91
14.56
90
1.743
FCF / Net incomex
1.356
1.545
1.682
1.634
1.737
2.010
2.310
2.728
2.929
3.316
1.088
2.728
1.873
94
29.40
ROIC%
24.83
23.40
20.63
19.19
21.01
22.61
23.39
23.65
21.80
21.90
19.39
22.61
22.25
49
28.16
Return on equity%
25.09
23.50
25.03
22.90
24.69
24.99
23.43
25.37
24.54
22.34
14.58
24.54
24.61
87
23.72
Return on assets%
6.99
7.48
9.86
11.22
13.19
15.54
14.76
14.35
12.32
11.73
29.55
14.35
12.03
46
2.16
EPS¥
1.23
1.43
1.50
1.68
1.60
1.68
1.88
2.15
2.18
2.21
2.36
6.62%
5.80%
—
19.39
EPS growth%
24.22
23.26
23.22
23.27
22.19
24.33
24.70
26.84
26.92
24.90
11.41
24.90
24.28
60
0.92
Bookvalue per sh¥
1.78
1.96
2.15
2.27
2.61
2.67
2.91
3.39
3.36
3.87
1.63
8.16%
9.43%
—
1.02
FCF per share¥
2.52
2.52
2.33
2.64
2.82
2.69
2.61
2.95
3.10
3.18
0.71
2.47%
3.55%
—
0.59
Dividend per sh¥
1.72
1.54
1.45
1.29
1.29
1.43
1.45
1.28
1.18
1.16
0.33
(2.22%)
(3.37%)
—
29.97
Div yield (avg)%
29.64
29.94
29.17
31.03
33.92
34.85
34.42
34.58
32.23
32.70
25.74
34.42
32.47
16
24.72
Payout ratio%
4.49
3.28
0.40
1.88
3.46
3.81
6.78
4.87
7.68
9.21
19.39
6.78
4.15
93
456.5
Shares (diluted)M
540.7
504.6
509.1
542.0
548.4
607.4
589.0
626.6
567.5
587.7
452.4
1.39%
0.86%
33
20.76
Buyback yield%
21.84
20.58
22.19
21.23
23.28
24.91
22.62
22.31
23.44
26.27
27.49
23.44
22.47
90
0.339
D/E ratiox
1.144
1.171
1.052
1.192
1.206
1.332
1.346
1.488
1.351
1.452
0.181
1.351
1.269
73
979.8
Enterprise value¥M
219.4
213.6
217.3
199.8
184.7
169.3
145.1
132.7
124.2
116.2
120.1
(8.85%)
(7.49%)
95
591.6
LT debt¥M
432.4
456.2
403.3
370.0
336.5
318.7
342.2
362.2
352.9
370.9
853.9
1.96%
(2.12%)
23
Revenue
¥1.289B
4.84%
1.00×
Cost of revenue
¥871.1M
4.67%
0.98×
Operating expenses
¥211.1M
5.60%
1.07×
Goodwill & intangibles
24.74%
Property and equipment
16.02%