2.416
Revenue¥B
5.466
5.677
5.798
5.966
5.909
5.933
5.877
5.894
5.947
5.912
2.521
0.01%
1.09%
85
21.27
Revenue growth%
16.47
16.89
17.90
20.45
18.52
21.03
23.82
25.61
27.00
27.29
12.75
25.61
20.74
49
10.38
Gross margin%
6.57
6.58
4.47
6.54
4.27
2.41
1.30
0.40
1.86
0.64
25.28
1.30
3.34
51
12.67
Operating margin%
29.47
29.75
27.21
25.63
28.57
27.19
25.64
24.11
23.89
23.46
4.21
24.11
26.41
75
19.48
Net margin%
22.87
22.65
23.90
21.31
19.35
19.90
20.94
21.73
24.63
26.02
22.22
21.73
22.19
69
21.96
P/E ratio (avg)x
44.55
45.82
53.52
51.82
55.22
63.28
74.92
85.39
84.03
89.10
24.94
84.03
59.25
63
23.44
EV/EBITx
9.116
7.892
8.448
7.591
7.362
6.963
6.661
6.014
5.086
4.968
11.45
6.014
7.162
9
17.60
FCF yield (avg)%
16.18
14.54
11.86
14.80
17.05
14.27
13.53
15.49
14.16
17.14
13.79
14.27
14.67
61
29.02
FCF margin%
18.41
15.42
15.70
14.71
16.92
17.02
18.19
19.56
20.45
23.11
26.28
19.56
17.61
11
0.998
FCF / Net incomex
1.133
1.183
1.107
1.226
1.304
1.264
1.333
1.469
1.547
1.578
0.723
1.469
1.284
15
22.70
ROIC%
15.19
17.12
15.18
17.49
17.04
15.27
17.42
17.19
19.87
21.35
27.13
17.42
17.15
86
24.94
Return on equity%
18.22
17.94
16.40
14.85
12.70
13.89
13.02
11.69
11.79
9.28
13.21
11.79
13.46
41
28.31
Return on assets%
12.97
10.74
8.20
6.32
5.83
7.96
10.59
10.65
10.43
8.66
13.77
10.43
9.55
37
0.87
EPS¥
0.70
0.65
0.63
0.58
0.56
0.48
0.50
0.47
0.46
0.46
0.97
(3.64%)
(4.00%)
—
19.82
EPS growth%
21.48
21.35
22.55
20.76
18.13
19.72
20.86
21.89
19.51
18.40
22.97
19.72
20.81
23
0.34
Bookvalue per sh¥
0.78
0.73
0.84
0.84
0.97
1.03
1.04
0.97
0.90
0.94
0.27
(0.53%)
2.38%
—
0.91
FCF per share¥
0.65
0.66
0.68
0.70
0.74
0.83
0.94
1.00
1.10
1.08
0.81
7.94%
4.40%
—
0.88
Dividend per sh¥
0.83
0.93
0.92
0.91
1.07
1.11
1.25
1.22
1.30
1.40
0.29
5.65%
7.07%
—
20.80
Div yield (avg)%
0.40
0.40
0.40
0.40
3.04
4.22
3.40
3.49
3.46
4.43
18.69
3.49
3.22
36
19.28
Payout ratio%
18.92
19.10
21.83
24.00
24.44
21.95
20.68
20.67
19.88
19.61
15.04
20.67
20.67
11
4.292
Shares (diluted)B
4.665
4.398
3.950
3.968
4.009
4.130
4.453
4.333
3.939
4.094
4.355
0.42%
(0.98%)
75
3.28
Buyback yield%
4.19
4.09
6.16
5.56
8.25
6.72
4.52
6.71
5.98
6.75
10.56
6.71
6.07
6
0.779
D/E ratiox
0.489
0.448
0.486
0.440
0.427
0.378
0.339
0.344
0.341
0.362
0.505
0.344
0.403
61
1.049
Enterprise value¥B
5.278
6.148
6.467
6.632
7.763
8.173
8.613
9.441
9.533
10.01
3.474
5.22%
7.69%
48
3.801
LT debt¥B
2.422
2.568
2.434
2.645
2.827
3.196
3.444
3.482
3.392
3.261
4.993
2.89%
3.15%
65
Revenue
¥5.912B
1.09%
1.00×
Cost of revenue
¥4.090B
1.19%
1.01×
Operating expenses
¥1.068B
1.00%
0.99×
Property and equipment
14.98%
Goodwill & intangibles
14.55%