27.86
Revenue¥B
55.21
56.45
57.03
57.12
56.73
57.02
57.83
57.69
57.37
56.87
29.20
0.05%
0.17%
43
6.40
Revenue growth%
8.08
5.24
3.37
1.42
3.39
1.52
0.46
3.33
6.05
3.12
22.23
3.12
3.35
38
9.19
Gross margin%
28.28
30.34
31.77
34.26
36.42
36.27
37.96
39.03
38.94
36.98
11.80
37.96
36.34
17
19.08
Operating margin%
11.32
10.24
10.04
11.87
11.37
10.67
9.17
9.30
9.36
7.68
14.84
9.30
10.14
11
11.40
Net margin%
13.91
14.32
12.79
14.83
13.61
12.43
15.08
16.94
14.87
14.87
27.91
14.87
14.58
22
24.01
P/E ratio (avg)x
37.11
40.54
38.86
41.11
47.46
50.44
59.69
63.78
70.96
81.12
32.19
63.78
48.95
59
24.23
EV/EBITx
40.42
38.12
38.61
40.70
43.66
48.91
51.99
47.51
48.40
46.95
9.023
48.40
45.31
37
3.79
FCF yield (avg)%
21.26
20.87
22.23
21.46
19.59
21.78
20.57
22.37
20.45
17.89
17.69
20.57
21.07
26
6.45
FCF margin%
29.45
26.72
29.07
31.95
29.23
30.98
30.25
30.93
30.65
30.59
12.93
30.65
30.42
77
1.369
FCF / Net incomex
1.997
2.235
2.442
2.500
2.444
2.769
3.008
2.960
2.748
2.714
1.178
2.769
2.607
68
29.65
ROIC%
12.58
14.23
15.39
15.01
14.99
14.44
17.36
17.37
14.66
13.23
11.32
14.66
14.82
33
22.17
Return on equity%
12.63
11.29
14.04
13.95
16.46
19.41
21.15
18.41
16.71
16.12
3.96
18.41
16.29
65
12.20
Return on assets%
5.22
5.49
4.76
7.74
9.26
12.21
13.28
13.99
12.49
14.07
14.70
13.28
10.74
68
2.01
EPS¥
2.67
2.93
2.91
3.27
3.42
3.80
3.62
4.08
4.09
4.47
2.16
5.49%
6.60%
—
15.63
EPS growth%
11.98
11.20
10.81
13.52
15.36
16.30
14.49
15.15
15.13
17.08
6.21
15.15
14.81
93
2.03
Bookvalue per sh¥
2.67
2.47
2.38
2.54
2.76
3.08
2.94
2.99
3.22
3.59
1.94
5.44%
3.48%
—
1.05
FCF per share¥
1.64
1.49
1.35
1.38
1.47
1.62
1.49
1.54
1.66
1.61
1.20
1.79%
0.49%
—
0.51
Dividend per sh¥
1.38
1.38
1.61
1.60
1.89
1.83
1.88
2.07
2.15
2.31
1.33
4.09%
6.44%
—
8.33
Div yield (avg)%
22.63
22.88
23.40
20.68
21.44
22.43
20.67
20.16
20.43
19.54
14.11
20.43
21.06
84
13.99
Payout ratio%
17.68
16.06
18.67
21.62
19.82
18.43
15.58
15.08
15.03
14.94
26.59
15.08
16.87
86
18.31
Shares (diluted)B
20.74
22.04
21.77
23.54
23.59
25.20
27.29
28.07
28.18
30.33
17.51
5.16%
5.78%
38
11.89
Buyback yield%
19.81
21.24
21.55
19.75
18.12
15.44
15.87
13.85
12.49
12.72
29.03
13.85
16.99
21
0.363
D/E ratiox
0.574
0.672
0.779
0.797
0.873
0.998
1.032
1.037
1.093
1.251
1.757
1.037
0.935
72
10.48
Enterprise value¥B
38.49
39.45
41.91
45.11
51.68
54.17
49.42
55.24
58.05
56.72
37.72
1.88%
4.86%
56
57.27
LT debt¥B
34.33
33.77
32.79
30.62
32.79
29.80
27.36
28.10
30.68
33.73
18.83
0.57%
(0.78%)
51
Revenue
¥56.87B
0.17%
1.00×
Cost of revenue
¥24.51B
(0.20%)
0.96×
Operating expenses
¥12.54B
0.84%
1.07×
Property and equipment
19.37%