0.258
Revenue¥B
1.492
1.593
1.670
1.724
1.785
1.836
1.890
2.023
2.129
2.213
0.279
4.39%
4.33%
26
22.92
Revenue growth%
20.09
23.01
24.82
22.09
24.61
22.14
23.97
26.52
23.87
25.04
17.49
23.97
23.92
44
18.22
Gross margin%
11.86
10.73
9.51
9.86
8.78
10.98
9.97
11.46
11.44
13.70
21.13
11.44
10.86
35
14.81
Operating margin%
22.52
24.15
21.88
19.04
18.40
16.85
16.26
14.90
17.11
14.13
10.63
16.26
17.75
52
27.91
Net margin%
16.25
15.39
14.41
11.57
14.12
11.57
9.97
8.18
9.32
12.22
12.31
9.97
11.90
70
10.77
P/E ratio (avg)x
26.80
24.54
24.70
21.53
18.57
18.60
16.02
14.21
13.72
11.83
20.50
14.21
18.59
36
25.71
EV/EBITx
20.38
20.96
18.63
17.82
15.74
16.99
17.76
17.29
17.77
15.59
9.659
17.29
17.76
19
6.27
FCF yield (avg)%
22.07
24.23
23.78
25.47
24.85
23.17
20.81
22.14
21.85
22.15
24.54
22.14
22.66
89
13.93
FCF margin%
25.91
26.24
24.25
22.35
25.20
25.57
25.70
24.07
25.26
23.17
22.06
25.26
25.23
6
0.469
FCF / Net incomex
1.244
1.344
1.339
1.398
1.475
1.595
1.726
1.720
1.828
2.039
0.423
1.726
1.535
14
15.27
ROIC%
1.07
0.73
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
28.41
0.40
0.40
76
20.23
Return on equity%
16.62
19.56
22.22
20.82
19.70
17.34
16.34
18.66
19.70
18.39
4.57
18.39
19.11
16
15.31
Return on assets%
14.57
13.59
14.39
14.05
17.04
15.40
12.87
15.14
14.14
12.09
5.67
14.14
14.26
30
138.31
EPS¥
84.26
92.96
102.91
111.03
126.45
142.37
159.02
176.69
199.45
200.75
142.27
9.69%
8.54%
—
11.54
EPS growth%
20.67
22.30
25.07
24.62
21.66
19.49
19.45
20.92
19.80
22.01
24.16
19.80
21.29
17
90.15
Bookvalue per sh¥
129.12
119.68
111.67
102.99
98.02
86.51
74.64
67.12
63.43
60.35
172.20
(9.25%)
(6.77%)
—
99.17
FCF per share¥
220.53
229.74
248.99
242.11
241.23
259.64
278.04
285.00
324.02
376.20
111.34
9.29%
7.00%
—
175.81
Dividend per sh¥
56.51
51.98
47.57
50.52
50.62
49.02
43.71
42.23
38.80
35.74
116.61
(6.73%)
(5.07%)
—
2.46
Div yield (avg)%
17.56
18.34
17.99
19.28
21.07
21.36
18.72
16.84
16.25
14.55
21.89
16.84
18.17
39
21.30
Payout ratio%
23.84
22.11
24.15
26.53
26.15
25.16
22.96
21.89
21.81
23.92
8.26
22.96
23.88
52
5.308
Shares (diluted)M
5.425
4.799
5.173
4.822
5.344
4.848
4.790
4.958
4.435
4.381
5.305
(3.90%)
(2.44%)
32
8.74
Buyback yield%
8.42
6.39
5.70
3.69
3.15
0.71
3.67
4.66
7.47
4.59
13.41
4.59
4.62
29
1.064
D/E ratiox
0.543
0.532
0.545
0.542
0.612
0.641
0.663
0.744
0.688
0.781
0.577
0.688
0.627
56
0.675
Enterprise value¥B
1.204
1.168
1.279
1.293
1.417
1.416
1.333
1.484
1.426
1.661
0.409
3.23%
3.52%
54
0.890
LT debt¥B
2.398
2.453
2.710
2.688
2.792
2.907
2.962
2.850
3.247
3.871
1.263
6.75%
5.59%
29
Revenue
¥2.213B
4.33%
1.00×
Cost of revenue
¥1.110B
4.35%
1.00×
Operating expenses
¥522.8M
4.76%
1.04×
Property and equipment
19.49%
Goodwill & intangibles
16.41%