4.578
Revenue¥B
2.868
3.083
3.299
3.620
3.936
4.188
4.569
4.957
5.448
5.821
4.880
8.14%
7.96%
38
19.16
Revenue growth%
6.37
8.47
11.06
11.92
9.79
12.57
14.76
16.02
15.36
14.48
10.40
14.76
12.25
62
7.42
Gross margin%
16.94
17.48
17.87
16.92
16.20
13.67
15.52
13.79
11.11
10.80
10.16
13.67
15.86
53
13.95
Operating margin%
0.40
1.50
0.40
0.40
0.40
1.96
0.40
3.40
3.72
4.63
19.97
3.40
0.95
40
18.44
Net margin%
4.24
1.59
3.54
2.18
4.98
2.51
2.93
3.75
4.39
6.45
29.72
3.75
3.64
88
24.76
P/E ratio (avg)x
40.91
46.69
52.82
55.22
60.99
64.72
73.80
74.53
72.51
76.61
12.66
73.80
62.86
13
18.38
EV/EBITx
14.39
16.64
17.74
18.99
18.49
18.39
20.94
23.11
23.09
22.68
27.77
22.68
18.74
84
10.64
FCF yield (avg)%
23.54
22.91
24.92
22.84
20.32
18.16
18.07
16.27
16.04
17.04
5.65
17.04
19.24
23
18.96
FCF margin%
27.28
24.76
23.29
21.42
19.28
22.08
24.77
26.37
28.61
26.17
16.71
26.17
24.76
15
0.163
FCF / Net incomex
0.642
0.639
0.565
0.552
0.532
0.495
0.484
0.536
0.487
0.515
0.180
0.495
0.534
68
4.90
ROIC%
12.75
13.88
15.21
14.52
15.77
14.26
16.10
14.78
15.39
14.67
29.51
14.78
14.73
23
22.15
Return on equity%
28.13
29.69
28.04
29.23
27.97
27.94
25.76
28.33
30.04
30.02
20.45
28.33
28.23
73
16.86
Return on assets%
21.56
24.37
21.66
24.65
22.60
24.60
26.41
27.77
28.07
25.63
24.46
26.41
24.63
66
1.28
EPS¥
1.22
1.26
1.19
1.14
1.20
1.19
1.23
1.16
1.10
1.07
1.41
(2.26%)
(1.26%)
—
12.92
EPS growth%
29.66
28.55
27.23
29.45
32.26
32.15
32.93
32.90
34.69
34.44
6.60
32.93
32.21
61
2.14
Bookvalue per sh¥
1.04
0.99
0.87
0.92
0.90
0.89
0.84
0.87
0.87
0.83
1.54
(1.55%)
(2.32%)
—
1.02
FCF per share¥
1.53
1.68
1.54
1.38
1.20
1.14
1.21
1.28
1.36
1.43
1.22
3.64%
0.10%
—
1.63
Dividend per sh¥
0.62
0.68
0.72
0.79
0.73
0.73
0.76
0.74
0.73
0.80
1.24
2.00%
2.98%
—
6.88
Div yield (avg)%
18.37
20.91
19.67
19.43
21.98
23.63
22.84
24.99
24.15
23.01
6.40
23.63
22.41
80
8.91
Payout ratio%
12.97
15.63
18.14
18.86
19.26
22.01
24.80
26.73
27.20
26.17
28.01
26.17
20.64
71
1.519
Shares (diluted)B
1.756
1.617
1.757
1.781
2.043
2.253
2.408
2.522
2.463
2.588
1.487
4.84%
3.73%
58
24.35
Buyback yield%
33.06
32.57
34.99
33.35
30.49
29.41
28.16
28.65
30.89
28.36
25.18
28.65
30.69
91
0.716
D/E ratiox
0.988
0.957
1.107
1.257
1.308
1.214
1.375
1.341
1.475
1.609
0.294
1.375
1.282
24
5.248
Enterprise value¥B
1.091
1.253
1.319
1.279
1.408
1.499
1.525
1.767
1.786
2.065
7.646
7.96%
6.19%
47
2.368
LT debt¥B
5.479
5.673
5.537
5.596
5.528
5.599
5.610
5.958
5.198
5.472
6.916
(0.20%)
0.01%
54
Revenue
¥5.821B
7.96%
1.00×
Cost of revenue
¥3.424B
7.61%
0.97×
Operating expenses
¥1.236B
8.75%
1.08×
Goodwill & intangibles
16.41%
Property and equipment
15.19%