0.882
Revenue¥B
0.856
0.890
0.898
0.928
0.933
0.973
0.989
1.022
1.023
1.068
0.954
2.74%
2.42%
92
19.09
Revenue growth%
18.93
18.17
18.61
21.17
20.70
23.40
21.85
22.38
23.71
22.43
4.18
22.43
21.51
62
7.84
Gross margin%
0.40
0.40
1.66
1.01
0.40
1.35
1.72
0.40
1.63
0.40
24.74
1.35
0.71
77
3.30
Operating margin%
32.92
33.39
34.50
34.00
36.21
38.56
41.24
39.11
39.94
42.26
19.88
39.94
37.38
18
24.22
Net margin%
20.00
22.07
22.93
22.27
19.38
19.49
17.86
16.68
17.32
14.84
22.85
17.32
19.44
66
35.00
P/E ratio (avg)x
25.14
28.38
27.92
28.97
28.93
26.88
24.98
24.66
26.01
28.02
18.80
26.01
27.40
66
12.48
EV/EBITx
46.26
51.38
55.02
63.60
71.30
74.79
71.54
77.09
88.11
98.22
30.29
77.09
71.42
37
17.17
FCF yield (avg)%
31.20
31.35
33.79
33.01
30.92
28.30
30.02
30.03
28.75
31.63
25.68
30.02
31.06
30
10.88
FCF margin%
18.22
17.31
16.86
17.53
19.05
16.34
17.77
16.54
16.18
16.04
17.31
16.34
17.09
93
1.117
FCF / Net incomex
0.470
0.556
0.554
0.622
0.604
0.684
0.696
0.821
0.892
1.052
0.597
0.821
0.653
51
17.73
ROIC%
27.15
29.34
26.74
24.23
22.04
19.62
22.30
20.07
17.11
17.35
7.83
19.62
22.17
48
9.08
Return on equity%
24.01
25.25
25.06
23.82
25.27
24.37
22.56
23.66
26.42
23.89
19.12
23.89
24.19
55
28.87
Return on assets%
3.59
5.65
3.24
2.52
5.02
6.09
7.23
7.88
6.43
4.36
28.05
6.43
5.33
6
99.83
EPS¥
71.92
78.84
82.96
100.47
100.69
110.87
128.82
135.84
134.38
144.49
102.32
7.49%
8.00%
—
8.37
EPS growth%
17.71
18.14
21.05
22.64
20.23
23.04
21.87
19.86
21.99
21.41
13.23
21.87
21.23
51
118.58
Bookvalue per sh¥
54.79
53.67
55.84
58.53
70.18
74.20
79.02
77.86
84.59
87.21
35.73
4.44%
6.49%
—
92.94
FCF per share¥
38.82
39.88
37.34
39.01
39.38
34.93
31.27
34.35
34.11
31.08
116.05
(4.62%)
(3.05%)
—
38.08
Dividend per sh¥
102.00
117.20
127.11
142.57
163.55
166.14
177.53
181.54
200.36
193.05
72.73
3.37%
6.98%
—
9.41
Div yield (avg)%
4.49
6.86
4.36
5.91
3.24
5.15
4.95
3.49
2.32
3.03
29.66
3.49
4.42
12
25.87
Payout ratio%
20.97
22.37
24.24
21.71
22.71
24.22
26.51
28.21
26.05
28.15
3.69
26.51
24.23
38
5.209
Shares (diluted)M
8.130
8.973
9.267
9.008
8.389
7.933
8.219
8.567
9.561
9.224
5.028
1.92%
2.64%
5
26.36
Buyback yield%
9.97
12.04
10.76
9.55
10.61
10.27
8.78
6.39
7.08
10.05
10.02
8.78
10.01
40
1.239
D/E ratiox
1.166
1.322
1.587
1.749
2.073
2.137
2.295
2.570
2.755
2.704
0.353
2.570
2.105
42
0.836
Enterprise value¥B
1.223
1.330
1.519
1.776
2.028
2.069
2.158
2.197
2.205
2.413
0.419
3.54%
8.85%
37
0.663
LT debt¥B
1.440
1.592
1.530
1.767
1.815
1.967
1.955
1.893
1.759
1.970
0.047
1.65%
3.89%
53
Revenue
¥1.068B
2.42%
1.00×
Cost of revenue
¥513.2M
2.24%
0.98×
Operating expenses
¥224.9M
2.56%
1.01×
Goodwill & intangibles
21.34%
Property and equipment
17.41%