1.910
Revenue¥B
1.636
1.719
1.848
1.955
2.101
2.249
2.379
2.536
2.753
2.958
2.021
7.09%
6.55%
7
14.48
Revenue growth%
11.14
12.21
9.73
12.58
10.99
9.52
8.50
9.65
10.94
9.04
20.08
9.52
10.34
61
12.25
Gross margin%
22.80
20.84
21.34
20.97
18.06
18.85
20.61
18.24
18.66
19.38
5.72
18.85
19.99
32
13.01
Operating margin%
14.37
13.84
13.75
12.18
11.89
14.02
16.75
17.79
19.16
18.03
10.44
17.79
14.20
38
16.30
Net margin%
11.99
10.23
10.08
12.29
13.41
15.98
16.09
16.84
15.40
12.73
16.34
15.98
13.07
51
6.719
P/E ratio (avg)x
33.28
33.22
32.09
29.86
28.63
30.16
33.05
34.68
38.55
40.53
7.179
34.68
33.14
63
28.65
EV/EBITx
25.19
28.34
26.94
25.08
25.99
27.69
26.20
28.79
28.00
30.01
34.86
28.00
27.32
84
4.06
FCF yield (avg)%
26.46
28.66
31.39
32.33
35.03
36.44
36.16
37.46
39.90
40.45
25.60
37.46
35.59
40
5.83
FCF margin%
0.40
2.48
0.40
0.40
0.40
0.40
3.24
1.93
1.50
0.40
28.08
1.50
0.40
85
0.761
FCF / Net incomex
1.311
1.278
1.271
1.262
1.168
1.318
1.416
1.351
1.344
1.486
1.237
1.351
1.314
57
29.30
ROIC%
25.63
24.09
23.46
25.98
28.01
26.57
23.72
23.43
23.36
23.54
28.28
23.54
23.90
85
12.26
Return on equity%
15.29
18.17
20.47
17.55
19.71
22.35
20.62
21.11
21.76
23.58
11.27
21.76
20.55
43
26.67
Return on assets%
20.12
19.20
17.34
15.28
17.98
20.44
17.62
18.27
19.40
20.05
9.19
19.40
18.74
31
123.31
EPS¥
97.71
110.85
118.20
114.55
111.90
114.43
123.03
120.21
137.71
153.54
130.85
6.53%
4.63%
—
16.18
EPS growth%
22.33
21.69
21.30
18.86
17.93
20.67
23.28
24.08
24.56
25.95
14.27
24.08
22.01
22
122.18
Bookvalue per sh¥
31.17
28.50
26.08
23.64
26.07
28.96
31.21
30.66
30.90
32.11
40.62
4.26%
1.34%
—
23.81
FCF per share¥
175.78
181.01
199.82
205.36
228.30
225.00
222.12
215.61
214.44
221.22
21.86
(0.63%)
3.47%
—
60.38
Dividend per sh¥
32.69
35.92
33.07
31.73
29.13
26.87
27.63
27.12
29.28
29.39
19.47
0.18%
(1.79%)
—
20.45
Div yield (avg)%
24.95
25.15
22.37
20.27
19.12
17.94
20.45
19.66
19.94
22.01
2.96
19.94
20.36
10
19.19
Payout ratio%
22.08
19.97
18.30
20.17
22.43
22.99
24.93
26.38
25.50
25.81
9.23
25.50
22.71
55
6.293
Shares (diluted)M
5.081
5.132
5.463
4.888
5.008
4.435
4.299
4.193
4.302
3.691
6.291
(5.92%)
(4.31%)
63
29.82
Buyback yield%
11.68
13.87
13.86
11.24
13.90
11.32
8.33
6.42
7.05
9.38
4.11
8.33
11.28
66
0.660
D/E ratiox
0.792
0.780
0.847
0.860
0.909
0.942
1.051
0.946
0.925
0.925
1.602
0.942
0.917
64
1.819
Enterprise value¥B
0.885
0.892
1.032
1.063
1.138
1.272
1.474
1.471
1.474
1.539
0.414
6.23%
7.33%
64
0.463
LT debt¥B
1.198
1.304
1.362
1.330
1.519
1.724
1.879
1.766
1.815
1.929
0.930
4.90%
4.30%
50
Revenue
¥2.958B
6.55%
1.00×
Cost of revenue
¥1.827B
6.66%
1.01×
Operating expenses
¥611.4M
6.44%
0.99×
Property and equipment
18.80%
Goodwill & intangibles
16.73%