0.612
Revenue¥B
2.374
2.469
2.535
2.565
2.666
2.728
2.791
2.870
2.952
2.980
0.673
2.25%
2.53%
62
18.34
Revenue growth%
26.57
24.21
26.16
24.65
27.50
25.79
25.75
24.35
27.23
25.59
20.76
25.75
25.77
41
23.34
Gross margin%
23.39
21.31
18.92
15.98
17.33
17.53
18.42
20.52
17.58
16.24
22.66
17.58
18.00
43
18.98
Operating margin%
6.26
8.99
10.34
10.01
7.63
7.17
6.98
5.03
4.30
3.86
16.33
5.03
7.07
5
16.64
Net margin%
17.08
19.17
19.09
18.15
20.81
18.21
17.52
16.28
18.22
17.52
7.81
17.52
18.18
58
30.20
P/E ratio (avg)x
17.01
15.22
17.01
16.33
15.62
16.18
17.90
17.88
19.01
17.83
27.18
17.88
17.01
49
18.22
EV/EBITx
24.45
25.85
25.21
24.77
25.96
27.05
30.77
35.05
35.05
39.66
20.02
35.05
26.50
67
18.78
FCF yield (avg)%
10.70
10.05
11.07
12.94
13.26
12.10
14.39
14.04
14.09
11.31
25.99
14.04
12.52
70
2.51
FCF margin%
16.10
13.25
13.15
12.39
9.92
10.76
9.81
11.79
13.22
13.13
21.70
11.79
12.76
68
1.637
FCF / Net incomex
0.650
0.683
0.671
0.628
0.689
0.633
0.681
0.638
0.688
0.620
1.489
0.638
0.660
29
27.04
ROIC%
30.64
32.23
32.97
34.23
32.42
29.82
29.34
26.86
25.17
26.09
3.12
26.86
30.23
88
25.73
Return on equity%
30.29
28.37
27.11
24.24
22.99
21.61
18.83
20.40
22.76
24.78
6.23
21.61
23.61
89
19.88
Return on assets%
6.70
5.25
4.23
1.33
1.08
1.27
0.40
2.21
3.92
2.90
10.60
2.21
2.56
27
31.86
EPS¥
77.38
88.54
86.03
91.06
100.62
109.45
112.64
129.60
122.48
127.27
35.11
4.81%
5.27%
—
23.46
EPS growth%
8.86
11.81
12.02
14.21
14.46
17.35
14.68
11.86
9.17
10.46
20.59
11.86
11.94
30
13.63
Bookvalue per sh¥
34.36
35.56
31.91
32.55
35.65
35.97
32.87
36.18
32.14
34.93
49.03
(0.41%)
(0.54%)
—
70.85
FCF per share¥
78.49
80.92
78.75
74.38
66.98
64.62
63.56
57.88
59.73
63.99
22.88
(0.91%)
(1.12%)
—
51.75
Dividend per sh¥
69.29
76.54
72.87
68.78
70.04
66.89
73.41
70.10
68.40
68.68
50.18
(0.39%)
(0.28%)
—
20.37
Div yield (avg)%
24.23
25.01
26.17
24.50
26.09
23.98
22.21
21.25
20.36
22.81
5.87
22.21
24.11
82
25.19
Payout ratio%
31.98
32.96
31.95
29.34
29.39
31.04
32.42
30.18
28.47
30.48
21.01
30.48
30.76
55
12.46
Shares (diluted)M
13.77
13.95
13.47
14.34
13.35
12.82
12.89
13.17
12.41
13.89
12.62
0.79%
(0.53%)
84
28.15
Buyback yield%
24.04
26.11
24.45
24.60
21.94
23.91
21.41
19.46
20.83
22.59
14.75
21.41
23.25
16
1.080
D/E ratiox
1.357
1.388
1.463
1.771
1.740
2.031
2.001
1.955
2.104
2.230
0.810
2.031
1.863
38
1.065
Enterprise value¥B
0.533
0.592
0.662
0.746
0.830
0.927
0.937
0.944
0.949
0.889
1.904
1.39%
4.36%
51
2.081
LT debt¥B
2.199
2.020
1.730
1.534
1.580
1.431
1.536
1.410
1.243
1.161
2.589
(5.98%)
(5.74%)
12
Revenue
¥2.980B
2.53%
1.00×
Cost of revenue
¥1.976B
2.50%
1.00×
Operating expenses
¥402.5M
2.57%
1.00×
Property and equipment
16.87%
Goodwill & intangibles
16.51%