0.379
Revenue¥B
1.320
1.327
1.342
1.346
1.381
1.385
1.420
1.477
1.479
1.509
0.417
1.79%
1.79%
28
23.61
Revenue growth%
8.82
10.16
10.83
10.97
12.98
13.93
14.52
12.17
10.35
12.77
14.50
12.77
11.57
28
26.57
Gross margin%
13.91
11.95
12.22
14.24
14.54
14.71
15.54
14.86
17.85
14.85
27.36
14.86
14.62
56
12.15
Operating margin%
25.14
25.50
26.09
26.02
23.25
25.86
28.57
26.44
24.66
25.75
19.65
25.86
25.81
51
9.18
Net margin%
25.33
27.25
28.32
31.02
30.26
31.69
29.77
31.10
33.95
32.69
16.46
31.69
30.64
70
22.90
P/E ratio (avg)x
26.70
29.74
33.11
31.85
30.81
33.87
35.18
37.96
41.66
43.94
6.276
37.96
33.49
5
12.93
EV/EBITx
14.72
16.74
16.04
16.58
16.76
19.50
20.80
21.84
22.51
23.76
27.10
21.84
18.13
43
10.36
FCF yield (avg)%
19.89
22.40
25.27
26.30
28.98
31.77
32.64
30.51
28.46
28.41
7.60
30.51
28.43
84
29.60
FCF margin%
0.40
0.40
0.40
3.05
4.31
4.53
6.85
6.99
6.06
5.82
3.30
6.06
4.42
32
1.183
FCF / Net incomex
1.599
1.558
1.718
1.855
2.074
1.866
1.689
1.716
1.569
1.403
0.801
1.689
1.703
60
12.04
ROIC%
32.03
32.49
32.92
32.31
32.80
30.91
31.39
30.39
27.85
25.32
18.15
30.39
31.71
8
10.88
Return on equity%
0.65
3.50
1.34
0.87
0.94
0.46
0.40
0.40
0.45
0.40
27.12
0.40
0.55
50
16.98
Return on assets%
22.00
23.31
25.00
23.48
21.57
21.07
20.75
23.39
22.26
21.56
20.84
21.56
22.13
26
68.37
EPS¥
29.35
33.33
37.74
42.96
51.49
54.80
54.08
56.50
61.13
71.95
70.63
6.92%
11.47%
—
15.77
EPS growth%
10.81
11.32
10.10
12.32
12.84
11.00
10.66
10.77
9.56
7.25
24.74
10.66
10.79
50
111.99
Bookvalue per sh¥
34.46
36.06
38.84
38.13
40.63
47.01
46.61
53.63
50.41
57.64
40.66
7.24%
6.06%
—
121.79
FCF per share¥
91.14
96.22
105.53
99.64
94.96
104.18
102.79
102.40
96.99
106.24
27.85
2.27%
2.86%
—
24.04
Dividend per sh¥
61.01
62.30
64.84
67.24
62.84
63.85
61.36
65.17
67.75
66.47
100.31
1.13%
(0.61%)
—
5.82
Div yield (avg)%
7.55
6.66
5.26
6.24
5.21
2.82
2.93
1.23
3.01
2.96
23.41
2.93
4.11
77
19.29
Payout ratio%
4.42
4.78
5.15
4.24
1.95
0.40
0.40
0.40
0.40
0.40
7.63
0.40
1.18
9
3.399
Shares (diluted)M
4.443
3.937
4.337
4.572
4.524
3.990
3.850
3.790
3.882
4.052
3.256
(2.18%)
(0.15%)
25
6.71
Buyback yield%
35.30
37.11
39.79
38.27
40.12
39.85
39.98
38.23
36.05
33.38
24.77
38.23
38.25
10
1.071
D/E ratiox
0.361
0.414
0.440
0.431
0.462
0.460
0.485
0.459
0.450
0.465
1.630
0.460
0.455
64
0.633
Enterprise value¥B
0.963
1.090
1.098
1.108
1.278
1.281
1.351
1.503
1.532
1.746
1.109
6.45%
6.64%
40
1.345
LT debt¥B
1.307
1.368
1.521
1.614
1.806
1.987
2.335
2.395
2.615
2.721
0.208
8.54%
7.33%
77
Revenue
¥1.509B
1.79%
1.00×
Cost of revenue
¥870.8M
1.73%
0.99×
Operating expenses
¥173.6M
1.64%
0.98×
Property and equipment
20.25%
Goodwill & intangibles
16.83%