0.985
Revenue¥B
2.905
2.928
3.011
3.105
3.074
3.081
3.136
3.236
3.300
3.344
1.061
1.70%
1.39%
22
24.84
Revenue growth%
22.86
24.20
21.99
22.47
20.24
22.83
24.21
26.55
28.06
27.26
10.98
26.55
23.53
16
9.75
Gross margin%
9.57
10.17
9.16
9.86
9.87
9.96
7.87
7.15
7.03
6.38
13.11
7.15
9.36
51
8.59
Operating margin%
27.53
30.50
28.65
31.11
33.78
31.36
32.02
33.98
35.31
35.50
2.09
33.98
31.69
68
19.40
Net margin%
13.94
13.10
15.87
17.45
17.67
19.09
20.54
20.52
18.15
19.96
9.19
19.96
17.91
15
10.78
P/E ratio (avg)x
15.86
15.03
14.88
16.70
17.45
19.59
20.81
22.68
26.49
29.77
36.81
22.68
18.52
88
13.38
EV/EBITx
17.97
17.81
16.55
15.14
16.84
16.39
17.52
19.97
19.98
20.72
22.81
19.97
17.67
90
25.51
FCF yield (avg)%
14.79
17.71
16.65
14.96
14.54
14.15
13.07
10.64
12.68
14.70
5.05
13.07
14.62
51
22.45
FCF margin%
22.61
21.22
20.27
19.00
19.19
20.57
19.16
17.92
18.64
15.72
23.42
18.64
19.18
26
0.482
FCF / Net incomex
0.609
0.684
0.677
0.689
0.728
0.856
0.939
0.967
1.121
1.295
0.961
0.967
0.792
72
5.05
ROIC%
32.36
31.36
29.52
28.10
29.15
29.21
29.92
32.69
30.47
27.79
9.67
29.92
29.72
59
19.84
Return on equity%
34.77
37.18
35.61
34.78
34.18
36.46
36.06
37.84
37.50
34.56
11.74
36.46
35.83
44
10.97
Return on assets%
3.33
5.44
5.61
3.46
2.74
4.78
2.94
4.51
3.15
2.24
17.58
3.15
3.40
25
7.51
EPS¥
5.29
4.80
4.26
4.44
4.13
3.75
3.86
3.80
3.48
3.05
8.06
(5.85%)
(4.86%)
—
23.19
EPS growth%
23.45
26.02
26.53
27.80
30.51
29.58
32.16
30.40
32.40
29.45
22.38
30.40
29.51
80
3.70
Bookvalue per sh¥
6.98
6.64
5.96
6.58
6.04
5.58
6.22
6.32
5.98
5.58
3.21
(1.57%)
(2.71%)
—
2.77
FCF per share¥
13.73
15.24
17.15
20.13
20.84
20.31
20.04
22.19
24.55
24.67
2.29
3.42%
7.71%
—
4.84
Dividend per sh¥
1.75
1.60
1.42
1.38
1.21
1.29
1.38
1.18
1.01
1.07
6.93
(2.53%)
(5.65%)
—
25.64
Div yield (avg)%
23.92
21.87
23.04
25.17
27.67
26.03
27.47
30.12
28.38
28.78
25.09
28.38
26.75
90
21.73
Payout ratio%
25.76
27.60
28.09
30.78
28.22
29.57
32.01
29.22
27.80
27.57
12.08
29.22
28.16
30
199.1
Shares (diluted)M
154.0
151.5
138.7
125.2
110.1
103.0
100.1
102.6
91.65
96.66
202.6
(2.56%)
(6.01%)
91
14.56
Buyback yield%
13.11
11.20
12.74
12.12
9.93
8.32
9.11
8.47
7.52
5.59
11.16
8.32
9.52
41
0.657
D/E ratiox
0.802
0.955
1.053
1.091
1.210
1.405
1.634
1.961
1.975
2.231
1.125
1.961
1.307
91
0.163
Enterprise value¥B
0.779
0.674
0.726
0.790
0.788
0.725
0.753
0.817
0.720
0.657
1.037
(3.57%)
(0.97%)
48
2.258
LT debt¥B
3.281
3.494
3.619
3.638
4.079
4.405
4.441
4.585
4.344
5.066
0.515
4.43%
5.50%
17
Revenue
¥3.344B
1.39%
1.00×
Cost of revenue
¥1.425B
1.53%
1.01×
Operating expenses
¥804.0M
1.25%
0.99×
Goodwill & intangibles
25.57%
Property and equipment
13.52%