0.997
Revenue¥B
1.508
1.565
1.667
1.801
1.921
2.014
2.173
2.319
2.421
2.528
1.050
5.64%
6.12%
85
19.98
Revenue growth%
22.84
22.62
23.22
20.49
19.56
20.47
21.45
20.33
19.03
18.08
8.69
20.33
20.48
24
27.67
Gross margin%
15.24
16.10
17.33
16.09
16.12
16.16
16.36
14.42
17.19
17.13
25.39
16.36
16.14
87
12.36
Operating margin%
16.65
17.43
15.55
17.49
17.85
15.83
16.53
17.23
19.05
18.80
23.01
17.23
17.33
56
29.99
Net margin%
9.82
9.02
8.71
10.74
13.10
15.91
16.32
15.61
18.51
18.33
22.14
16.32
14.36
21
8.124
P/E ratio (avg)x
35.62
33.86
33.70
30.28
31.55
27.65
28.64
31.13
32.12
33.03
37.92
31.13
31.83
15
36.52
EV/EBITx
38.87
36.67
35.82
40.69
46.34
50.77
49.46
46.68
52.80
56.54
33.59
50.77
46.51
90
20.24
FCF yield (avg)%
17.18
14.38
12.47
14.07
15.85
18.78
21.36
20.01
21.71
22.92
7.07
21.36
17.98
45
5.73
FCF margin%
16.71
19.35
20.81
18.29
18.77
18.04
17.93
16.49
17.38
19.44
17.63
17.93
18.16
70
0.882
FCF / Net incomex
2.018
2.036
2.089
2.247
2.498
2.790
3.240
3.360
3.524
4.112
1.389
3.360
2.644
51
7.83
ROIC%
33.80
33.59
35.42
33.53
35.53
38.34
36.53
35.44
35.23
33.65
21.90
35.44
35.32
91
21.41
Return on equity%
13.71
12.28
12.13
9.17
11.46
9.15
6.93
4.93
4.18
1.98
5.61
4.93
9.16
92
24.39
Return on assets%
6.03
5.00
7.84
8.92
6.09
6.24
5.48
2.68
3.83
6.49
26.56
5.48
6.06
6
19.45
EPS¥
37.60
39.94
34.15
36.71
36.82
37.94
32.60
31.84
30.18
28.72
20.14
(4.85%)
(2.20%)
—
29.04
EPS growth%
6.86
8.30
7.33
8.07
5.88
7.64
5.68
6.91
7.65
8.29
16.98
7.64
7.49
11
72.08
Bookvalue per sh¥
201.87
213.67
205.38
224.06
265.69
278.53
275.43
303.64
344.53
393.55
28.27
8.17%
8.18%
—
78.37
FCF per share¥
125.66
118.90
120.60
122.75
130.54
129.44
122.18
123.25
129.39
125.24
37.40
(0.83%)
(0.15%)
—
24.53
Dividend per sh¥
77.35
81.78
82.17
75.26
72.08
66.23
63.19
59.54
67.82
77.48
115.71
1.45%
0.57%
—
5.53
Div yield (avg)%
5.36
4.46
6.32
5.21
4.73
4.27
3.86
3.45
5.22
6.31
10.91
4.27
4.97
93
20.56
Payout ratio%
32.83
30.16
32.73
30.30
27.66
25.19
26.77
24.69
27.64
30.48
20.77
26.77
28.91
82
6.133
Shares (diluted)M
7.320
7.698
7.554
8.331
7.542
7.426
7.956
7.846
7.615
6.764
5.868
(2.15%)
(0.23%)
41
10.74
Buyback yield%
24.25
22.77
25.48
23.63
20.83
22.14
23.80
21.50
21.17
22.02
23.31
22.02
22.45
16
0.863
D/E ratiox
2.415
2.642
3.086
3.560
3.958
4.250
4.872
5.566
5.960
6.648
1.687
5.566
4.104
21
0.125
Enterprise value¥B
1.329
1.295
1.333
1.397
1.244
1.193
1.084
0.929
0.843
0.773
2.384
(9.08%)
(5.24%)
41
0.651
LT debt¥B
0.738
0.711
0.675
0.781
0.877
0.901
0.872
0.912
0.881
0.999
2.217
2.64%
3.11%
37
Revenue
¥2.528B
6.12%
1.00×
Cost of revenue
¥1.595B
6.09%
1.00×
Operating expenses
¥301.1M
7.50%
1.14×
Property and equipment
18.70%
Goodwill & intangibles
18.53%