21.72
Revenue¥B
14.96
16.13
17.11
18.52
20.13
21.84
24.03
25.82
28.13
29.89
23.06
8.22%
8.01%
43
29.34
Revenue growth%
10.55
12.32
11.65
12.60
10.44
12.73
10.95
10.73
10.96
12.47
29.87
10.96
11.30
37
13.71
Gross margin%
26.87
25.16
22.40
23.92
21.43
21.71
24.33
24.52
27.13
25.60
28.24
24.52
24.43
73
7.95
Operating margin%
8.22
10.97
9.11
12.05
13.59
16.39
17.55
19.62
20.01
19.23
17.56
19.23
14.99
92
12.00
Net margin%
11.39
12.94
15.59
18.19
16.36
18.17
20.30
18.25
17.41
15.18
22.57
18.17
16.89
24
36.62
P/E ratio (avg)x
21.13
22.97
27.42
31.06
36.85
36.50
40.59
46.87
51.70
57.38
25.41
46.87
36.67
82
30.43
EV/EBITx
22.71
25.32
23.11
23.84
22.52
24.77
22.33
20.08
18.05
20.10
26.97
20.10
22.62
65
19.50
FCF yield (avg)%
4.73
6.56
3.57
1.99
0.40
0.40
1.32
0.40
2.89
1.72
17.42
1.32
1.85
36
16.51
FCF margin%
7.33
8.55
6.48
4.27
5.62
6.73
8.64
8.10
5.34
5.42
28.42
6.73
6.60
53
0.912
FCF / Net incomex
1.412
1.533
1.452
1.297
1.209
1.048
0.984
1.057
1.015
1.041
0.570
1.041
1.133
93
3.27
ROIC%
16.23
18.15
19.63
21.08
19.51
21.21
23.04
24.61
25.96
24.45
16.93
24.45
21.14
88
13.43
Return on equity%
26.47
25.13
22.74
24.92
26.61
23.81
26.02
23.24
24.29
23.14
27.73
23.81
24.61
34
10.48
Return on assets%
3.57
5.02
7.31
9.59
10.43
9.31
8.44
9.14
10.62
13.60
9.77
9.31
9.23
55
0.75
EPS¥
2.31
2.59
3.03
3.47
4.01
3.91
4.06
3.87
3.99
4.44
0.78
2.04%
7.65%
—
9.23
EPS growth%
5.92
4.56
7.23
6.80
6.88
4.61
5.27
2.60
2.77
2.70
11.59
2.77
4.94
14
1.32
Bookvalue per sh¥
3.75
4.12
4.59
4.75
4.76
5.43
6.37
6.23
6.94
8.27
0.76
11.66%
8.80%
—
2.26
FCF per share¥
2.14
1.97
2.21
2.41
2.25
2.54
2.73
2.82
3.11
2.94
2.70
5.48%
4.43%
—
2.61
Dividend per sh¥
2.58
2.73
2.86
3.23
3.07
2.90
3.03
2.73
2.75
3.11
3.49
0.26%
1.74%
—
21.58
Div yield (avg)%
12.21
10.48
10.50
13.37
13.23
12.23
15.22
18.19
16.06
17.45
20.27
16.06
13.30
27
7.87
Payout ratio%
23.76
21.84
21.57
19.75
18.13
20.74
18.28
19.28
19.05
16.31
4.22
19.05
19.51
39
9.137
Shares (diluted)B
8.682
7.939
8.397
8.991
8.219
8.598
8.453
9.090
9.293
9.972
9.104
3.94%
2.34%
54
16.83
Buyback yield%
5.40
5.03
7.97
8.81
10.17
10.00
9.50
9.33
10.67
8.12
22.80
9.50
9.07
57
1.731
D/E ratiox
1.301
1.428
1.414
1.377
1.284
1.411
1.548
1.456
1.409
1.531
1.308
1.456
1.412
38
21.43
Enterprise value¥B
12.61
15.01
17.68
18.75
20.18
20.45
22.49
26.41
28.91
32.00
20.67
9.67%
10.84%
76
25.09
LT debt¥B
18.48
18.30
20.51
23.19
25.11
29.76
34.24
36.78
37.09
39.09
31.26
9.26%
9.08%
26
Revenue
¥29.89B
8.01%
1.00×
Cost of revenue
¥15.07B
7.63%
0.97×
Operating expenses
¥5.629B
8.77%
1.07×
Property and equipment
16.53%