1.461
Revenue¥B
4.152
4.278
4.355
4.461
4.530
4.570
4.622
4.793
4.946
5.091
1.503
2.36%
2.06%
82
4.73
Revenue growth%
13.38
15.24
12.98
12.99
15.58
18.08
16.84
17.26
15.13
12.53
13.46
16.84
15.18
37
13.22
Gross margin%
19.34
20.97
20.29
18.03
20.17
22.06
22.22
21.73
21.05
23.78
9.26
22.06
21.01
21
27.82
Operating margin%
25.07
27.69
29.10
27.90
29.71
28.07
27.49
27.86
30.60
32.22
29.37
28.07
27.99
54
9.96
Net margin%
34.63
35.84
38.14
36.60
34.07
31.68
32.20
33.74
33.86
34.42
26.59
33.74
34.24
38
17.87
P/E ratio (avg)x
39.45
37.38
34.24
32.95
32.56
32.85
36.01
37.46
41.93
47.73
12.86
37.46
36.70
11
33.58
EV/EBITx
10.12
10.95
11.13
12.66
13.31
15.30
17.48
18.99
18.97
19.99
14.99
18.97
14.30
84
22.53
FCF yield (avg)%
27.45
25.49
25.46
23.96
23.50
25.41
24.07
23.73
25.41
23.02
16.65
24.07
24.74
56
2.65
FCF margin%
7.41
8.98
9.83
7.71
9.71
8.99
10.07
11.99
13.00
12.50
4.21
11.99
9.77
85
0.970
FCF / Net incomex
1.839
1.750
1.736
1.767
1.943
1.981
2.090
2.016
2.284
2.582
1.124
2.090
1.962
89
22.74
ROIC%
2.00
2.97
0.53
2.44
3.57
2.03
4.10
4.59
5.16
6.00
3.61
4.59
3.27
33
27.71
Return on equity%
21.21
18.30
20.36
17.69
20.52
22.44
22.82
22.51
23.06
22.31
16.54
22.51
21.76
61
12.75
Return on assets%
18.63
16.33
15.59
13.70
14.07
13.04
15.82
18.51
16.18
16.12
19.75
16.12
15.97
86
38.97
EPS¥
20.08
19.93
20.09
19.88
18.53
17.66
15.66
15.80
16.75
16.15
42.29
(2.71%)
(2.09%)
—
3.00
EPS growth%
26.19
28.32
27.42
28.92
28.80
31.33
29.65
32.26
32.72
32.79
7.98
32.26
29.28
47
8.17
Bookvalue per sh¥
24.69
24.46
25.45
26.88
23.69
25.31
23.48
21.27
22.63
22.18
44.16
(1.31%)
(2.62%)
—
43.04
FCF per share¥
50.49
60.08
71.44
84.80
99.40
114.74
135.45
137.55
158.60
168.31
29.81
11.11%
13.40%
—
32.95
Dividend per sh¥
25.00
27.54
31.74
32.36
34.17
31.47
32.37
34.28
37.06
40.58
51.68
3.50%
4.25%
—
24.91
Div yield (avg)%
13.15
11.28
10.73
13.25
11.11
10.35
7.78
10.10
8.60
6.56
10.15
8.60
10.54
10
15.71
Payout ratio%
6.43
4.81
7.63
4.89
5.04
5.52
7.21
8.15
10.96
13.07
26.25
8.15
6.82
79
39.70
Shares (diluted)M
41.37
40.56
35.79
33.94
37.07
35.07
36.48
35.81
33.38
30.98
38.92
(3.53%)
(3.31%)
42
13.23
Buyback yield%
18.44
16.72
15.09
14.76
17.57
17.82
17.40
19.40
22.34
19.68
12.54
19.40
17.69
87
1.187
D/E ratiox
0.136
0.126
0.113
0.122
0.131
0.122
0.112
0.108
0.116
0.115
0.820
0.115
0.119
26
2.843
Enterprise value¥B
2.374
2.679
2.680
2.852
2.994
2.993
3.204
3.299
3.682
3.894
1.532
5.40%
4.87%
38
3.837
LT debt¥B
0.648
0.617
0.621
0.659
0.707
0.724
0.677
0.723
0.763
0.707
2.397
0.01%
1.07%
12
Revenue
¥5.091B
2.06%
1.00×
Cost of revenue
¥3.564B
2.06%
1.00×
Operating expenses
¥715.6M
1.86%
0.98×
Goodwill & intangibles
18.50%
Property and equipment
15.13%