2.332
Revenue¥B
3.156
3.293
3.353
3.446
3.564
3.750
3.880
4.042
4.122
4.279
2.500
3.73%
3.56%
70
22.11
Revenue growth%
17.67
16.59
19.48
21.93
24.54
25.11
23.54
24.32
24.04
22.49
14.43
24.04
23.02
52
24.73
Gross margin%
28.21
29.75
30.53
32.16
29.87
29.81
26.92
28.27
30.28
28.76
4.60
28.76
29.78
45
28.28
Operating margin%
7.65
10.28
8.74
5.90
7.05
7.13
6.78
6.23
8.92
9.23
28.50
7.13
7.39
14
8.78
Net margin%
18.48
17.14
14.72
17.36
14.68
13.14
12.20
13.92
16.90
17.32
24.38
13.92
15.81
45
22.32
P/E ratio (avg)x
16.58
16.34
17.84
16.78
17.99
18.48
19.44
17.94
19.56
18.73
13.61
18.73
17.97
53
29.08
EV/EBITx
13.90
15.08
17.97
17.38
19.80
19.69
22.71
27.17
28.47
33.26
19.86
27.17
19.75
84
22.34
FCF yield (avg)%
1.08
1.21
2.80
4.58
2.84
2.49
4.54
4.32
7.12
7.69
29.56
4.54
3.58
53
24.80
FCF margin%
5.31
4.32
4.46
6.34
6.55
9.31
8.20
9.47
12.42
10.06
9.32
9.47
7.38
48
1.584
FCF / Net incomex
2.415
2.621
2.770
3.235
3.700
4.418
4.334
5.047
5.616
6.668
0.543
5.047
4.017
72
7.97
ROIC%
23.33
21.05
20.52
21.80
24.04
21.72
23.45
25.06
26.68
25.32
15.98
25.06
23.39
74
6.91
Return on equity%
12.46
14.64
17.57
19.54
17.46
17.77
19.56
19.61
16.86
18.22
15.46
18.22
17.67
44
16.40
Return on assets%
16.59
14.98
14.24
16.13
19.06
19.93
20.81
22.77
23.49
21.32
3.18
21.32
19.49
65
8.08
EPS¥
3.67
3.65
4.19
4.58
4.87
5.59
5.43
5.91
6.66
7.43
8.98
8.81%
8.89%
—
10.54
EPS growth%
11.26
12.26
9.64
10.77
10.84
8.43
6.38
7.21
5.82
4.93
26.68
6.38
9.04
20
6.56
Bookvalue per sh¥
12.26
12.66
13.24
12.95
12.98
13.88
12.14
10.81
10.26
10.91
6.66
(3.42%)
(0.23%)
—
2.41
FCF per share¥
3.15
2.75
2.62
2.69
2.34
2.16
2.34
2.56
2.29
2.08
3.20
(2.35%)
(4.39%)
—
5.25
Dividend per sh¥
4.39
4.75
5.14
5.08
5.56
5.95
5.49
6.36
6.81
7.66
9.18
6.63%
6.69%
—
22.48
Div yield (avg)%
11.59
11.12
10.55
11.99
10.44
10.51
10.37
12.50
13.42
12.76
11.11
12.50
11.36
13
12.80
Payout ratio%
5.92
5.15
4.31
2.92
3.11
1.65
0.40
0.44
0.40
1.44
25.88
0.44
2.29
71
203.4
Shares (diluted)M
234.3
251.2
250.2
262.6
266.4
261.2
236.5
222.3
202.9
209.6
201.2
(4.68%)
(1.99%)
62
24.29
Buyback yield%
15.76
17.54
15.93
13.54
16.32
18.85
20.61
19.92
18.68
18.50
7.37
18.85
18.02
61
1.605
D/E ratiox
1.689
1.785
2.030
1.980
2.079
2.097
2.311
2.241
2.062
2.284
1.726
2.241
2.070
23
1.702
Enterprise value¥B
1.330
1.268
1.125
0.981
1.017
0.950
0.830
0.898
0.938
0.990
3.290
(0.54%)
(4.27%)
11
2.506
LT debt¥B
0.396
0.379
0.357
0.313
0.290
0.302
0.272
0.276
0.254
0.224
2.541
(5.05%)
(5.49%)
24
Revenue
¥4.279B
3.56%
1.00×
Cost of revenue
¥2.800B
3.62%
1.01×
Operating expenses
¥533.2M
3.67%
1.01×
Property and equipment
19.34%
Goodwill & intangibles
18.04%