0.817
Revenue¥B
1.065
1.179
1.306
1.393
1.495
1.585
1.680
1.819
2.011
2.230
0.866
8.33%
8.55%
31
25.81
Revenue growth%
23.56
20.85
22.54
21.81
18.95
18.11
17.06
18.96
16.37
19.37
11.16
18.11
19.16
13
2.88
Gross margin%
30.44
32.33
32.67
30.52
30.02
31.83
32.02
32.69
33.07
32.29
7.21
32.29
32.15
66
3.12
Operating margin%
18.95
16.29
16.48
16.84
16.84
15.70
17.34
18.46
20.30
18.71
4.73
18.46
17.09
9
22.71
Net margin%
16.98
18.66
21.13
21.07
20.29
20.66
21.65
18.67
17.41
16.41
20.98
18.67
19.48
50
20.25
P/E ratio (avg)x
31.62
29.61
31.36
32.01
30.11
28.51
31.13
27.71
26.41
27.32
8.089
27.71
29.86
29
15.34
EV/EBITx
15.40
16.12
18.50
19.36
22.64
23.32
26.40
26.78
29.79
29.83
11.01
26.78
22.98
65
9.49
FCF yield (avg)%
15.60
13.39
15.12
14.43
12.94
14.11
12.39
10.94
11.44
12.45
26.96
12.39
13.16
72
27.70
FCF margin%
8.23
9.38
11.89
10.08
10.63
7.95
7.71
10.46
13.03
12.68
20.80
10.46
10.27
37
1.069
FCF / Net incomex
1.419
1.476
1.616
1.506
1.445
1.516
1.542
1.585
1.495
1.474
1.175
1.516
1.500
60
26.02
ROIC%
5.70
2.99
5.17
6.86
6.40
8.18
8.70
7.78
5.68
5.29
5.95
7.78
6.05
69
19.34
Return on equity%
7.17
5.20
6.70
5.22
6.26
5.35
3.02
3.74
6.14
6.27
15.84
5.35
5.75
37
5.57
Return on assets%
14.83
15.49
15.52
15.75
14.68
13.86
16.71
19.44
21.22
21.84
14.07
19.44
15.64
54
61.54
EPS¥
71.33
77.47
72.89
82.15
92.49
85.57
81.12
75.64
70.06
65.62
63.24
(6.63%)
(1.23%)
—
5.12
EPS growth%
25.52
28.34
29.30
29.83
31.44
33.40
32.20
32.88
33.20
34.88
13.74
33.20
31.82
86
42.41
Bookvalue per sh¥
126.99
130.45
122.45
124.50
116.10
128.19
129.51
131.85
132.37
141.52
171.00
4.04%
0.66%
—
85.45
FCF per share¥
71.03
69.82
62.12
54.87
54.53
57.35
53.80
45.72
40.59
43.42
135.63
(4.45%)
(4.13%)
—
101.40
Dividend per sh¥
135.92
133.58
125.63
108.26
99.94
95.18
102.61
87.44
76.74
76.29
96.18
(5.26%)
(7.08%)
—
15.65
Div yield (avg)%
2.33
0.40
0.40
2.21
3.61
4.88
5.70
5.51
6.88
5.36
7.10
5.51
4.25
12
4.43
Payout ratio%
7.04
7.75
9.08
9.98
7.81
5.35
7.43
8.72
7.42
6.59
4.14
7.42
7.59
32
4.927
Shares (diluted)M
7.545
8.064
7.850
9.192
10.14
10.07
10.10
11.81
12.33
13.09
4.946
5.23%
7.38%
68
4.41
Buyback yield%
22.67
22.55
21.94
24.21
22.27
21.38
23.46
23.00
24.72
27.01
18.87
23.46
22.84
67
0.968
D/E ratiox
0.751
0.855
0.960
0.958
1.075
1.134
1.251
1.321
1.510
1.611
0.167
1.321
1.105
32
1,229
Enterprise value¥M
672.6
696.1
790.6
763.8
721.1
779.9
822.3
904.2
828.9
947.0
78.21
5.60%
2.74%
58
0.188
LT debt¥B
1.555
1.739
1.841
1.766
1.976
2.226
2.191
2.185
2.193
2.054
1.153
0.78%
3.84%
33
Revenue
¥2.230B
8.55%
1.00×
Cost of revenue
¥1.463B
8.69%
1.01×
Operating expenses
¥531.1M
8.88%
1.03×
Property and equipment
16.66%
Goodwill & intangibles
16.58%