5.646
Revenue¥B
4.766
4.876
4.973
5.146
5.175
5.198
5.307
5.351
5.509
5.728
6.088
2.05%
2.08%
56
29.36
Revenue growth%
21.61
21.78
22.50
19.86
19.33
20.78
22.05
20.44
20.55
18.45
15.53
20.55
20.67
83
22.77
Gross margin%
18.44
20.32
21.19
22.20
20.26
20.29
20.92
19.72
22.25
24.35
21.70
20.92
20.62
93
15.67
Operating margin%
17.25
15.38
17.29
16.52
19.19
19.61
17.60
18.78
16.87
17.14
12.42
17.60
17.27
84
28.71
Net margin%
23.12
20.42
21.28
22.12
23.58
24.72
25.85
25.17
26.80
25.58
29.90
25.58
24.15
54
27.55
P/E ratio (avg)x
7.128
7.047
6.900
7.600
6.787
6.037
6.432
6.461
6.689
6.945
29.76
6.461
6.843
43
27.48
EV/EBITx
13.30
13.76
15.24
15.43
14.80
14.25
12.93
13.37
14.10
14.58
6.720
14.10
14.17
64
10.17
FCF yield (avg)%
17.09
19.80
22.03
20.40
20.01
17.61
17.53
16.59
17.36
15.38
14.87
17.36
17.57
91
28.78
FCF margin%
16.51
18.94
21.38
19.31
17.29
19.85
20.67
18.24
19.30
20.35
29.38
19.85
19.30
26
0.451
FCF / Net incomex
1.466
1.552
1.459
1.513
1.580
1.456
1.611
1.724
1.817
1.848
0.107
1.724
1.566
18
3.11
ROIC%
2.23
1.22
3.76
1.24
3.29
1.86
0.40
0.41
0.40
1.38
16.67
0.41
1.31
62
12.17
Return on equity%
3.08
4.83
1.92
0.83
0.40
1.46
0.40
0.40
2.04
1.87
16.74
1.46
1.66
10
10.14
Return on assets%
18.65
20.80
19.37
17.46
17.61
17.26
18.70
20.88
20.85
21.29
8.21
20.85
19.03
30
3.48
EPS¥
10.32
11.13
11.60
11.89
11.20
11.59
13.30
13.80
15.61
16.08
3.88
7.50%
6.13%
—
4.90
EPS growth%
10.65
8.63
11.06
9.30
6.92
8.14
7.24
10.11
8.84
11.11
15.18
8.84
9.07
44
1.66
Bookvalue per sh¥
8.14
8.23
8.77
9.50
8.91
8.48
7.96
7.69
7.39
7.04
6.64
(4.59%)
(0.61%)
—
1.08
FCF per share¥
1.50
1.65
1.81
2.00
2.06
2.42
2.78
3.26
3.15
3.72
6.05
12.60%
10.62%
—
2.02
Dividend per sh¥
7.13
6.92
6.54
6.90
7.81
9.01
10.46
10.62
10.45
11.48
1.91
8.01%
4.11%
—
24.35
Div yield (avg)%
13.31
14.46
15.74
15.02
14.52
12.31
14.19
14.18
16.51
14.43
21.79
14.19
14.45
55
13.37
Payout ratio%
34.08
34.70
34.51
34.94
37.00
34.13
31.88
33.67
34.94
31.99
24.54
33.67
34.32
56
0.875
Shares (diluted)B
1.023
0.998
1.127
1.128
1.255
1.146
1.182
1.326
1.366
1.528
0.893
4.01%
5.04%
34
15.56
Buyback yield%
14.52
12.59
12.78
13.21
10.66
13.01
12.21
13.96
11.45
12.99
21.54
12.99
12.88
34
1.445
D/E ratiox
0.691
0.614
0.614
0.681
0.662
0.739
0.659
0.709
0.628
0.636
0.203
0.659
0.661
74
0.321
Enterprise value¥B
2.084
1.936
2.062
2.150
2.173
2.321
2.171
1.851
1.921
2.049
1.399
(1.16%)
0.19%
49
0.493
LT debt¥B
4.404
4.812
5.476
5.327
6.064
6.686
6.314
6.295
6.592
6.348
3.130
0.92%
4.15%
54
Revenue
¥5.728B
2.08%
1.00×
Cost of revenue
¥3.435B
2.14%
1.01×
Operating expenses
¥1.147B
1.96%
0.99×
Property and equipment
15.12%