0.235
Revenue¥B
1.523
1.646
1.761
1.876
2.020
2.155
2.267
2.413
2.589
2.789
0.247
6.67%
6.88%
19
28.97
Revenue growth%
26.57
24.76
22.53
19.96
22.60
20.74
20.51
22.60
23.86
24.93
13.41
22.60
22.60
62
10.41
Gross margin%
11.89
11.93
9.07
8.25
9.27
8.79
9.01
9.00
6.57
9.15
16.01
9.00
9.04
53
18.11
Operating margin%
18.82
17.77
16.92
14.18
11.63
11.28
10.45
7.55
7.79
5.71
21.30
7.79
11.45
27
23.67
Net margin%
15.35
12.99
13.34
16.12
15.59
16.30
15.69
18.61
19.58
19.10
26.51
18.61
15.91
40
29.98
P/E ratio (avg)x
12.30
14.17
13.73
13.18
13.16
14.92
16.58
18.45
18.82
18.44
10.75
18.44
14.54
49
32.12
EV/EBITx
10.11
11.53
11.46
12.93
14.96
17.80
19.14
18.67
18.19
19.97
27.88
18.67
16.38
87
14.06
FCF yield (avg)%
2.53
3.81
5.36
2.44
1.01
2.68
2.89
3.97
6.39
7.79
7.17
3.97
3.35
34
4.75
FCF margin%
14.72
15.29
14.74
14.98
15.59
13.97
12.28
12.79
12.23
14.07
18.83
12.79
14.39
56
1.139
FCF / Net incomex
2.245
2.381
2.703
2.544
2.772
3.250
3.111
3.409
3.932
4.205
0.220
3.409
2.942
53
2.25
ROIC%
12.32
14.75
17.73
16.80
14.91
15.87
15.52
15.81
18.56
19.20
13.68
15.87
15.84
52
5.92
Return on equity%
3.30
2.29
2.02
1.96
1.80
3.04
0.40
0.40
0.40
0.40
7.94
0.40
1.88
47
18.13
Return on assets%
22.02
20.84
22.13
20.88
22.67
21.19
21.13
23.07
22.35
20.00
26.95
21.19
21.61
89
2.14
EPS¥
5.31
6.30
6.68
6.93
7.16
8.48
10.03
10.52
10.98
11.78
2.30
10.47%
9.12%
—
25.95
EPS growth%
25.33
24.05
23.04
23.06
24.33
26.48
29.39
29.99
32.16
29.88
29.52
29.88
25.90
42
3.00
Bookvalue per sh¥
6.41
6.82
7.79
8.58
8.35
9.58
11.45
11.20
11.36
13.31
3.53
9.78%
8.80%
—
3.11
FCF per share¥
1.12
1.22
1.21
1.19
1.25
1.34
1.34
1.32
1.38
1.29
1.89
0.60%
2.48%
—
1.38
Dividend per sh¥
1.77
1.55
1.40
1.49
1.48
1.30
1.20
1.29
1.37
1.33
2.50
(2.19%)
(2.96%)
—
25.06
Div yield (avg)%
25.57
26.35
25.03
23.41
23.10
22.46
25.03
23.62
22.00
22.30
22.40
22.46
23.51
25
17.14
Payout ratio%
13.93
10.93
12.98
15.60
14.14
15.57
15.38
14.97
15.69
13.00
22.27
15.38
14.56
18
161.7
Shares (diluted)M
212.3
212.1
242.9
274.5
266.6
278.8
312.6
348.6
386.1
371.4
163.6
6.86%
5.45%
43
7.18
Buyback yield%
11.30
11.56
9.58
8.04
10.23
9.35
10.72
9.13
9.96
12.89
6.41
9.96
10.10
13
1.595
D/E ratiox
1.309
1.347
1.450
1.530
1.619
1.679
1.858
1.981
2.023
2.004
0.888
1.981
1.649
27
2.094
Enterprise value¥B
2.610
2.966
2.903
2.986
3.359
3.511
3.698
3.542
3.878
4.429
0.973
5.68%
5.42%
89
0.273
LT debt¥B
0.137
0.123
0.109
0.097
0.094
0.100
0.092
0.102
0.093
0.094
1.887
0.12%
(4.48%)
88
Revenue
¥2.789B
6.88%
1.00×
Cost of revenue
¥1.345B
6.99%
1.01×
Operating expenses
¥631.8M
7.09%
1.02×
Goodwill & intangibles
18.58%
Property and equipment
15.99%