2.401
Revenue¥B
1.573
1.745
1.909
2.064
2.238
2.436
2.665
2.841
3.099
3.303
2.567
8.10%
8.70%
17
6.29
Revenue growth%
6.91
8.33
7.41
6.45
6.41
8.23
5.78
5.38
4.34
2.60
19.37
5.38
6.43
9
20.58
Gross margin%
10.17
7.55
10.11
10.81
12.13
14.31
13.19
12.43
13.58
15.27
4.43
13.58
12.28
25
24.82
Operating margin%
26.51
23.83
22.56
23.75
24.99
23.27
23.05
21.16
18.87
20.06
8.64
21.16
23.16
15
19.73
Net margin%
21.27
23.84
24.20
25.84
23.55
23.56
21.21
21.49
19.84
18.51
12.10
21.21
22.52
60
8.649
P/E ratio (avg)x
21.82
19.52
19.17
18.58
15.95
16.11
16.59
15.39
16.61
15.02
9.008
16.11
16.60
23
14.89
EV/EBITx
24.46
25.68
28.37
31.09
34.25
37.47
44.26
51.04
48.79
53.98
13.13
48.79
35.86
14
17.55
FCF yield (avg)%
2.84
3.16
5.60
5.66
3.06
5.44
3.42
4.88
6.70
7.68
6.25
5.44
5.16
69
10.22
FCF margin%
25.21
22.50
22.30
22.89
20.26
21.04
22.53
20.76
23.41
21.68
2.38
21.68
22.40
82
1.341
FCF / Net incomex
0.448
0.398
0.372
0.355
0.317
0.339
0.315
0.310
0.338
0.348
0.393
0.338
0.344
16
15.67
ROIC%
24.15
22.03
22.18
24.55
25.03
25.60
26.30
26.56
26.71
26.57
3.36
26.56
25.32
38
21.45
Return on equity%
29.31
31.62
34.44
32.56
29.82
30.61
28.02
30.89
33.36
32.76
8.02
30.89
31.25
7
19.55
Return on assets%
6.43
4.54
5.05
4.42
4.70
7.49
6.69
6.86
4.39
2.31
12.06
6.69
4.87
77
0.92
EPS¥
7.38
7.63
8.29
9.48
10.65
11.32
11.37
11.29
12.52
13.04
0.96
4.14%
7.66%
—
8.31
EPS growth%
25.39
24.34
26.78
24.65
26.86
24.82
23.46
21.14
22.56
22.21
2.94
22.56
24.50
20
3.80
Bookvalue per sh¥
3.23
2.98
2.76
2.71
2.77
2.97
2.63
2.83
2.74
2.75
3.40
(0.16%)
(1.82%)
—
4.65
FCF per share¥
5.85
5.87
6.49
7.69
8.79
9.53
9.51
9.29
9.49
10.00
2.32
2.60%
5.44%
—
1.62
Dividend per sh¥
1.43
1.49
1.50
1.72
1.81
2.05
2.10
2.01
2.12
1.96
2.85
1.59%
4.74%
—
12.48
Div yield (avg)%
6.82
7.03
9.28
9.56
6.71
4.41
3.77
3.41
3.91
5.37
18.07
3.91
6.04
42
29.56
Payout ratio%
1.58
2.75
4.89
4.17
6.64
7.31
5.16
4.95
3.21
3.18
6.16
4.95
4.53
34
220.3
Shares (diluted)M
212.0
197.8
190.7
195.9
208.1
233.7
252.6
288.8
313.5
315.9
218.9
8.71%
3.79%
87
7.39
Buyback yield%
19.98
20.41
19.42
17.28
18.99
19.71
17.90
18.48
20.96
18.04
21.60
18.48
19.21
52
0.268
D/E ratiox
0.151
0.173
0.198
0.214
0.210
0.212
0.234
0.269
0.253
0.264
1.369
0.253
0.213
55
0.611
Enterprise value¥B
1.111
1.073
0.924
0.989
0.898
0.828
0.805
0.877
0.880
0.934
2.186
0.78%
(2.69%)
61
2.405
LT debt¥B
3.595
3.674
3.369
3.562
3.654
3.445
3.206
3.251
3.448
3.768
3.385
0.61%
0.57%
13
Revenue
¥3.303B
8.70%
1.00×
Cost of revenue
¥2.101B
8.68%
1.00×
Operating expenses
¥426.8M
9.53%
1.08×
Goodwill & intangibles
19.41%
Property and equipment
16.03%