0.753
Revenue¥B
1.453
1.557
1.628
1.755
1.870
1.959
2.070
2.223
2.341
2.457
0.828
5.60%
6.10%
91
20.72
Revenue growth%
23.73
24.44
25.12
24.32
26.14
28.97
28.18
30.02
31.55
30.24
15.61
30.02
27.16
52
29.48
Gross margin%
9.82
6.95
6.99
5.48
5.62
8.34
6.85
9.27
7.96
4.97
17.00
7.96
6.97
53
26.96
Operating margin%
32.62
34.79
33.61
34.78
33.31
32.84
32.65
34.55
35.18
34.51
19.39
34.51
34.06
60
10.74
Net margin%
16.60
19.24
18.09
17.31
20.17
20.74
20.08
20.40
21.67
21.80
17.61
20.74
20.12
92
20.37
P/E ratio (avg)x
19.68
21.26
20.22
20.17
18.87
18.36
19.92
16.99
18.14
17.22
37.65
18.14
19.28
10
25.33
EV/EBITx
34.74
32.58
33.90
30.66
29.28
30.96
30.13
32.38
33.64
31.17
12.15
31.17
31.78
87
8.19
FCF yield (avg)%
12.85
15.44
17.47
14.66
11.91
12.77
12.76
12.15
9.51
11.83
20.24
12.15
12.76
74
10.85
FCF margin%
3.44
4.02
6.40
9.03
8.15
10.40
12.58
14.40
17.07
17.94
13.37
14.40
9.72
47
0.344
FCF / Net incomex
2.087
2.113
2.107
2.330
2.606
2.729
2.580
2.504
2.472
2.489
0.958
2.504
2.480
75
19.06
ROIC%
16.29
15.73
15.37
17.26
18.45
17.50
17.91
18.08
17.78
14.83
8.47
17.78
17.38
69
19.87
Return on equity%
18.84
20.02
19.58
18.60
21.26
20.04
18.24
18.59
19.87
19.09
11.49
19.09
19.33
35
9.92
Return on assets%
11.66
9.14
8.32
9.36
9.98
12.85
15.16
15.10
14.42
13.62
3.55
14.42
12.25
24
150.32
EPS¥
27.19
23.92
25.57
25.96
23.89
25.57
22.99
22.11
19.11
20.56
154.17
(2.96%)
(2.06%)
—
5.21
EPS growth%
8.86
11.68
9.13
11.73
8.94
6.63
8.24
10.26
11.59
11.45
15.36
10.26
9.69
11
68.52
Bookvalue per sh¥
96.84
102.96
107.60
92.92
86.32
76.12
71.87
61.52
57.17
61.36
132.73
(6.60%)
(3.65%)
—
61.89
FCF per share¥
190.13
192.20
199.34
220.63
222.68
211.54
227.64
251.21
265.97
260.18
105.71
3.16%
3.30%
—
25.99
Dividend per sh¥
156.31
172.22
181.17
184.19
192.07
207.90
209.17
225.68
204.95
226.25
40.11
3.33%
4.15%
—
18.98
Div yield (avg)%
12.29
12.17
10.59
11.05
10.29
10.16
10.29
10.25
11.03
13.74
28.86
10.29
10.81
54
16.08
Payout ratio%
6.64
4.48
5.56
4.86
5.74
7.47
10.17
8.25
6.64
4.44
10.65
7.47
6.19
83
10.53
Shares (diluted)M
16.13
17.76
17.60
19.45
20.98
24.01
24.73
28.44
29.49
30.80
10.63
7.98%
6.81%
57
20.83
Buyback yield%
4.16
2.31
2.53
0.40
2.02
0.40
1.39
0.40
3.00
5.09
18.66
1.39
2.17
74
1.418
D/E ratiox
0.985
1.069
0.952
1.024
0.968
0.914
0.856
0.848
0.914
0.892
0.132
0.892
0.933
41
1.212
Enterprise value¥B
0.632
0.671
0.753
0.759
0.777
0.856
0.867
0.880
0.881
1.002
0.874
5.23%
5.02%
75
1.138
LT debt¥B
1.908
1.886
2.016
1.783
1.711
1.592
1.760
1.872
2.048
1.840
0.293
1.47%
(0.11%)
33
Revenue
¥2.457B
6.10%
1.00×
Cost of revenue
¥1.412B
5.91%
0.98×
Operating expenses
¥484.0M
6.47%
1.03×
Goodwill & intangibles
16.73%
Property and equipment
13.92%