0.769
Revenue¥B
1.864
1.873
1.900
1.928
1.933
1.980
2.014
2.069
2.084
2.106
0.848
1.73%
1.44%
10
10.90
Revenue growth%
15.65
15.61
16.92
19.25
16.61
16.26
17.23
18.63
21.12
23.65
22.18
18.63
17.08
61
10.69
Gross margin%
15.54
13.75
13.17
10.72
12.23
9.26
7.93
6.92
6.53
6.68
10.33
6.92
9.99
59
14.81
Operating margin%
23.59
26.36
23.82
21.89
23.32
25.70
28.23
30.63
29.36
29.90
28.39
29.36
26.03
62
19.21
Net margin%
2.28
0.95
2.30
0.63
0.40
3.18
2.23
0.40
0.40
2.08
27.38
2.08
1.52
65
6.405
P/E ratio (avg)x
24.24
24.85
28.12
27.56
26.27
27.88
25.02
25.23
27.93
27.46
11.42
27.46
26.87
22
18.25
EV/EBITx
10.68
9.451
10.15
10.85
9.637
8.810
8.547
8.038
8.570
7.986
8.635
8.547
9.130
24
19.54
FCF yield (avg)%
17.19
15.66
13.55
16.13
13.92
13.00
14.14
14.31
13.81
15.56
16.85
14.14
14.23
81
29.15
FCF margin%
30.65
32.45
29.57
27.64
27.86
29.50
28.43
29.70
29.76
32.52
23.68
29.70
29.64
33
0.560
FCF / Net incomex
0.442
0.471
0.460
0.444
0.462
0.423
0.462
0.504
0.508
0.490
1.548
0.490
0.462
16
17.64
ROIC%
30.79
29.17
28.34
29.16
31.03
30.29
27.76
29.59
30.00
27.67
5.27
29.59
29.38
12
27.00
Return on equity%
22.07
22.23
20.66
23.33
21.93
23.26
25.43
24.56
24.10
21.80
22.73
24.10
22.74
84
18.05
Return on assets%
11.37
8.42
6.71
4.93
4.36
2.90
3.16
0.40
3.27
4.16
13.23
3.16
4.26
90
1.88
EPS¥
2.31
2.08
2.07
2.28
2.43
2.61
2.56
2.76
2.98
2.85
2.06
3.25%
3.13%
—
29.05
EPS growth%
32.55
30.52
29.98
28.67
30.41
30.12
32.96
32.67
32.29
29.83
16.02
32.29
30.47
23
0.70
Bookvalue per sh¥
2.49
2.53
2.74
2.72
2.53
2.46
2.53
2.61
2.92
3.29
1.67
5.42%
2.66%
—
1.98
FCF per share¥
2.03
2.09
2.16
2.25
2.27
2.56
2.57
2.43
2.56
2.41
1.80
1.25%
2.17%
—
1.06
Dividend per sh¥
1.49
1.50
1.48
1.44
1.63
1.72
1.72
1.80
2.14
2.31
0.96
7.23%
6.02%
—
25.67
Div yield (avg)%
19.12
18.21
17.88
17.40
17.29
14.54
16.43
14.72
14.76
13.25
13.01
14.72
16.86
14
27.45
Payout ratio%
16.46
18.54
18.30
18.30
21.06
20.11
22.86
24.29
26.96
24.89
22.11
24.29
20.59
86
0.504
Shares (diluted)B
0.803
0.885
1.015
1.019
1.099
1.295
1.347
1.404
1.371
1.360
0.519
4.35%
6.76%
18
23.73
Buyback yield%
11.66
9.07
8.43
10.86
12.57
11.97
10.14
11.12
11.15
11.81
18.47
11.15
11.13
42
1.678
D/E ratiox
1.267
1.356
1.457
1.639
1.903
1.890
1.910
1.874
2.069
2.189
0.922
1.910
1.882
92
1.502
Enterprise value¥B
0.886
0.822
0.752
0.668
0.742
0.790
0.798
0.878
0.925
0.901
1.035
3.96%
(0.36%)
87
1.024
LT debt¥B
0.957
1.112
1.277
1.267
1.343
1.432
1.563
1.704
1.692
1.651
1.114
4.22%
7.25%
79
Revenue
¥2.106B
1.44%
1.00×
Cost of revenue
¥1.474B
1.44%
1.00×
Operating expenses
¥416.3M
1.71%
1.03×
Goodwill & intangibles
17.91%
Property and equipment
17.60%