6.762
Revenue¥B
5.118
5.536
6.029
6.582
7.164
7.654
8.232
8.998
9.431
10.16
7.560
7.23%
7.91%
85
3.91
Revenue growth%
23.81
24.38
25.20
23.26
23.37
24.34
21.69
22.83
24.55
24.77
3.51
24.34
24.07
8
10.84
Gross margin%
28.08
29.73
30.43
32.39
31.56
33.48
31.79
29.57
29.39
29.48
14.00
29.57
30.08
84
26.28
Operating margin%
24.14
22.01
21.21
19.82
22.52
24.49
22.87
21.32
18.98
20.76
28.34
21.32
21.67
37
17.95
Net margin%
7.40
6.46
9.40
8.37
6.43
4.07
6.71
4.39
1.61
0.46
17.41
4.07
6.44
55
17.29
P/E ratio (avg)x
9.290
9.244
9.441
9.393
8.906
7.867
7.245
7.567
6.866
7.198
19.40
7.245
8.386
44
15.50
EV/EBITx
22.48
22.16
21.05
21.85
21.59
22.60
21.46
24.42
25.39
29.19
30.21
24.42
22.32
27
11.18
FCF yield (avg)%
24.08
23.61
24.53
22.64
21.76
18.89
20.00
20.36
19.10
19.81
5.89
19.81
21.06
82
16.30
FCF margin%
16.39
15.02
13.54
12.32
9.52
9.18
6.82
8.40
10.36
10.40
27.23
9.18
10.38
34
1.230
FCF / Net incomex
0.264
0.276
0.249
0.258
0.236
0.207
0.192
0.172
0.161
0.149
0.390
0.172
0.222
52
15.47
ROIC%
19.04
16.14
17.74
19.61
17.38
18.22
15.96
16.82
18.67
19.75
20.30
18.22
17.98
80
14.71
Return on equity%
7.92
6.60
7.32
8.79
6.91
6.48
8.50
9.81
11.67
13.46
23.70
9.81
8.21
60
18.81
Return on assets%
11.84
9.40
8.92
8.49
9.17
12.14
11.58
12.32
11.02
9.98
3.20
11.58
10.50
90
3.09
EPS¥
3.47
3.65
3.66
4.23
4.43
4.34
4.81
4.84
5.08
5.43
3.30
4.16%
4.66%
—
29.03
EPS growth%
15.58
13.50
13.91
13.75
12.91
14.23
14.69
15.95
13.22
15.34
14.80
14.69
14.07
48
0.55
Bookvalue per sh¥
2.14
2.07
1.88
1.78
1.94
1.91
2.00
2.17
2.00
2.04
1.86
1.01%
(1.31%)
—
2.70
FCF per share¥
4.83
4.65
4.78
5.16
5.56
5.28
5.65
5.69
5.80
5.59
0.59
0.09%
2.98%
—
2.50
Dividend per sh¥
2.38
2.54
2.31
2.29
2.27
2.48
2.41
2.25
2.19
2.05
1.98
(2.06%)
(2.53%)
—
20.04
Div yield (avg)%
4.06
5.06
5.18
2.26
5.15
6.09
7.55
7.55
4.82
2.45
18.95
6.09
5.10
22
7.94
Payout ratio%
3.15
1.11
0.80
0.40
0.92
3.68
2.37
0.58
1.27
0.97
25.97
1.27
1.04
49
0.998
Shares (diluted)B
1.158
1.076
1.100
1.020
1.032
1.045
1.098
1.136
1.246
1.172
0.979
2.58%
1.22%
83
20.00
Buyback yield%
15.54
13.50
13.43
10.87
8.74
6.65
3.74
1.19
0.40
0.40
10.36
1.19
7.70
36
1.498
D/E ratiox
1.503
1.547
1.597
1.521
1.606
1.799
1.689
1.565
1.448
1.477
1.759
1.565
1.556
70
6.444
Enterprise value¥B
0.920
0.971
0.937
0.903
0.902
0.881
0.962
0.996
1.088
1.021
7.773
2.50%
0.30%
44
8.267
LT debt¥B
6.352
7.087
7.465
7.976
7.547
8.489
8.022
8.931
9.158
10.32
3.102
6.45%
4.42%
27
Revenue
¥10.16B
7.91%
1.00×
Cost of revenue
¥6.127B
7.72%
0.98×
Operating expenses
¥1.290B
8.42%
1.05×
Goodwill & intangibles
20.12%
Property and equipment
15.82%