1.287
Revenue¥B
1.362
1.383
1.431
1.511
1.530
1.601
1.657
1.725
1.757
1.781
1.320
3.08%
3.21%
7
13.84
Revenue growth%
22.37
19.44
20.16
19.87
21.58
24.49
25.05
22.53
24.06
27.02
5.60
24.49
22.45
7
20.24
Gross margin%
22.01
22.45
20.41
18.32
18.81
21.34
18.34
16.36
18.13
15.17
10.12
18.13
18.58
15
18.11
Operating margin%
18.53
19.20
19.53
18.56
16.27
14.45
12.49
15.26
12.88
15.74
14.59
14.45
16.01
49
3.76
Net margin%
13.21
13.67
12.92
12.58
13.82
12.30
10.16
11.83
11.23
13.53
28.41
11.83
12.75
47
7.931
P/E ratio (avg)x
31.40
32.38
35.38
33.82
37.09
35.40
37.91
40.17
38.76
43.60
21.25
38.76
36.24
31
18.50
EV/EBITx
9.092
9.682
10.38
9.832
9.041
8.141
7.762
7.664
8.020
7.110
10.04
7.762
8.591
7
11.41
FCF yield (avg)%
19.57
20.34
21.85
23.15
23.48
21.11
21.06
20.11
21.04
18.09
16.65
21.04
21.05
18
3.22
FCF margin%
16.82
19.82
20.87
18.53
17.98
15.78
16.66
14.49
17.20
14.82
4.02
15.78
17.01
34
0.425
FCF / Net incomex
0.427
0.431
0.461
0.413
0.382
0.388
0.334
0.334
0.293
0.311
0.413
0.334
0.385
81
12.19
ROIC%
0.83
0.40
0.40
0.40
0.40
3.08
3.16
3.85
1.14
2.64
7.24
3.08
0.99
13
2.92
Return on equity%
17.06
15.02
17.39
15.74
13.45
15.53
16.69
17.90
17.19
18.12
7.02
17.19
16.87
21
14.16
Return on assets%
8.26
9.38
6.69
5.02
2.31
5.06
6.13
7.68
8.87
7.82
2.30
7.68
7.18
71
2.95
EPS¥
2.74
2.84
2.99
3.23
3.27
3.43
3.36
3.32
3.02
2.92
3.23
(2.25%)
0.03%
—
19.72
EPS growth%
13.39
10.50
8.32
10.32
9.30
9.61
11.06
8.54
7.65
6.84
17.80
8.54
9.46
74
8.42
Bookvalue per sh¥
4.32
4.06
3.72
3.88
3.81
3.79
4.27
4.19
4.70
4.61
8.61
3.86%
0.07%
—
8.86
FCF per share¥
4.58
4.74
4.78
4.77
4.44
4.38
4.42
4.66
4.88
4.44
2.21
(0.02%)
(1.52%)
—
6.82
Dividend per sh¥
6.39
6.04
6.97
7.47
7.35
7.20
7.98
9.16
9.34
9.76
3.56
5.84%
4.42%
—
16.32
Div yield (avg)%
11.78
9.77
9.18
8.92
7.37
9.17
7.25
6.76
6.31
6.05
26.77
6.76
8.15
18
15.58
Payout ratio%
12.46
14.89
17.44
16.16
16.50
13.56
14.20
12.50
14.38
14.70
28.14
14.20
14.54
67
162.3
Shares (diluted)M
119.1
127.5
135.7
125.7
108.5
100.3
91.69
99.37
98.85
101.0
166.7
(1.43%)
(3.03%)
81
21.95
Buyback yield%
25.42
22.95
21.90
20.02
19.82
17.98
16.97
18.58
20.72
20.21
22.25
18.58
20.12
43
1.788
D/E ratiox
0.809
0.777
0.773
0.869
0.850
0.837
0.985
1.154
1.222
1.233
1.361
1.154
0.860
16
1.350
Enterprise value¥B
0.590
0.645
0.660
0.674
0.719
0.662
0.625
0.655
0.635
0.650
1.219
(2.01%)
1.36%
60
1.338
LT debt¥B
1.444
1.416
1.446
1.504
1.703
1.858
2.152
2.462
2.691
2.611
1.523
8.92%
6.26%
78
Revenue
¥1.781B
3.21%
1.00×
Cost of revenue
¥1.082B
3.08%
0.99×
Operating expenses
¥416.5M
3.80%
1.06×
Property and equipment
15.14%
Goodwill & intangibles
14.74%