0.654
Revenue¥B
2.465
2.504
2.591
2.667
2.716
2.725
2.717
2.770
2.742
2.775
0.680
0.43%
1.36%
21
14.73
Revenue growth%
23.56
26.36
27.04
26.62
26.26
27.70
28.37
27.22
24.50
25.19
10.31
27.22
26.49
12
8.88
Gross margin%
20.98
19.36
20.90
21.73
19.14
19.98
20.52
22.52
19.79
19.01
24.58
19.98
20.25
69
14.90
Operating margin%
12.89
10.41
10.85
10.42
12.29
15.19
16.47
15.40
16.56
19.38
9.09
16.47
14.04
65
20.28
Net margin%
15.05
12.57
10.33
10.78
8.20
9.80
7.97
9.69
6.74
4.99
14.50
7.97
9.74
35
11.93
P/E ratio (avg)x
18.74
18.06
19.88
21.74
25.14
23.79
27.67
31.35
32.28
35.94
31.96
31.35
24.47
31
11.74
EV/EBITx
24.23
24.49
26.31
29.85
30.45
34.43
37.72
42.24
41.43
47.60
15.19
41.43
32.44
21
27.69
FCF yield (avg)%
12.54
10.34
8.87
10.13
11.04
13.42
11.18
13.58
11.19
9.59
8.62
11.19
11.11
76
17.71
FCF margin%
31.43
32.94
34.66
36.37
37.42
38.44
36.01
37.68
39.56
40.03
3.68
38.44
36.89
7
1.565
FCF / Net incomex
1.015
1.144
1.229
1.370
1.518
1.823
2.021
2.366
2.642
3.185
0.197
2.366
1.671
71
6.86
ROIC%
9.51
12.40
12.26
13.77
16.04
14.05
13.60
13.10
13.83
15.52
29.31
13.83
13.69
78
14.03
Return on equity%
19.49
19.58
18.91
17.81
16.72
18.97
20.07
17.93
17.90
16.90
2.83
17.93
18.42
58
19.90
Return on assets%
10.94
12.69
13.40
11.99
10.34
10.38
8.23
7.86
8.97
7.01
5.99
8.23
10.36
25
79.67
EPS¥
52.53
55.32
62.05
65.66
71.24
71.44
69.89
67.43
69.69
76.58
85.63
1.46%
4.51%
—
24.16
EPS growth%
17.06
15.45
13.79
16.28
18.70
21.28
21.51
23.46
23.20
26.20
6.87
23.20
19.99
85
71.40
Bookvalue per sh¥
47.91
56.53
56.42
65.09
75.25
78.23
77.93
94.15
96.65
97.72
43.13
5.36%
8.98%
—
69.08
FCF per share¥
77.82
80.09
80.36
93.71
92.44
103.16
107.47
108.63
120.61
134.10
27.73
7.72%
7.55%
—
122.38
Dividend per sh¥
64.26
60.56
56.33
60.35
59.22
53.67
57.57
52.17
55.51
58.93
111.63
(0.10%)
(0.44%)
—
15.53
Div yield (avg)%
15.67
15.20
17.58
20.28
22.41
23.77
21.28
20.82
22.94
23.29
9.86
22.94
21.05
29
19.32
Payout ratio%
17.47
18.23
15.99
18.93
21.68
21.00
23.86
23.56
21.14
22.29
4.42
22.29
21.07
83
18.51
Shares (diluted)M
25.11
28.41
28.65
27.79
27.28
27.87
28.42
31.69
31.26
36.03
18.82
5.72%
4.34%
56
22.36
Buyback yield%
11.46
9.41
9.75
11.21
11.15
13.91
14.11
15.13
14.29
16.35
16.76
14.29
12.69
33
1.315
D/E ratiox
0.903
0.897
0.885
0.907
0.933
0.893
0.878
0.813
0.758
0.758
1.414
0.813
0.889
47
1.475
Enterprise value¥B
2.585
2.871
2.831
3.146
2.951
3.427
3.536
4.142
4.684
5.080
2.057
11.48%
7.30%
7
1.180
LT debt¥B
2.432
2.474
2.350
2.459
2.673
2.780
3.005
3.192
3.408
3.450
3.567
5.24%
3.12%
21
Revenue
¥2.775B
1.36%
1.00×
Cost of revenue
¥1.803B
1.40%
1.00×
Operating expenses
¥505.0M
1.06%
0.97×
Property and equipment
17.83%
Goodwill & intangibles
17.28%