4.432
Revenue¥B
3.158
3.254
3.259
3.279
3.283
3.388
3.495
3.547
3.676
3.666
4.617
2.23%
1.47%
74
15.82
Revenue growth%
14.11
16.92
16.25
18.77
19.38
16.40
14.30
15.90
18.22
15.56
19.29
15.90
16.33
65
19.42
Gross margin%
31.16
33.71
33.34
35.11
37.29
37.20
35.59
37.29
37.94
36.12
5.49
37.20
35.85
26
15.30
Operating margin%
20.61
18.75
18.96
17.11
19.78
18.92
19.56
19.31
16.65
16.15
17.63
18.92
18.94
77
20.17
Net margin%
7.20
8.95
9.32
6.94
5.94
7.85
7.38
7.55
7.98
7.47
2.26
7.55
7.51
59
11.51
P/E ratio (avg)x
20.37
22.33
25.44
27.40
27.16
28.66
27.84
25.40
26.64
28.28
30.87
27.84
26.90
20
7.471
EV/EBITx
15.44
15.40
16.03
15.57
15.71
16.78
18.86
21.00
19.34
20.61
17.70
19.34
16.40
17
3.65
FCF yield (avg)%
29.02
29.06
31.44
29.38
30.92
33.10
31.16
32.37
34.43
36.34
17.88
33.10
31.30
36
24.49
FCF margin%
31.44
28.82
26.98
24.94
24.35
22.52
24.64
23.22
20.82
19.74
8.00
22.52
24.49
77
0.288
FCF / Net incomex
0.915
0.899
0.888
0.780
0.861
0.917
0.958
0.963
0.908
0.800
1.346
0.917
0.903
45
24.28
ROIC%
5.24
3.05
5.03
4.44
1.59
1.73
4.14
4.50
4.97
2.92
14.25
4.14
4.29
55
7.38
Return on equity%
4.09
3.21
6.14
7.00
7.24
6.36
8.67
7.27
9.24
10.97
6.12
8.67
7.12
42
28.72
Return on assets%
18.72
17.35
19.03
16.68
15.76
18.19
19.99
19.35
18.18
15.63
7.76
18.19
18.19
10
0.48
EPS¥
0.57
0.58
0.55
0.53
0.52
0.53
0.56
0.55
0.57
0.57
0.53
2.02%
(1.05%)
—
20.89
EPS growth%
20.78
19.20
20.18
22.26
21.44
20.50
18.94
16.85
14.60
15.28
19.20
16.85
19.69
72
0.60
Bookvalue per sh¥
0.57
0.58
0.60
0.60
0.66
0.62
0.58
0.64
0.73
0.71
0.35
1.68%
3.60%
—
0.41
FCF per share¥
1.39
1.39
1.53
1.74
1.69
1.85
1.93
2.28
2.58
2.70
0.24
9.79%
6.65%
—
0.71
Dividend per sh¥
0.67
0.65
0.68
0.64
0.67
0.72
0.69
0.71
0.68
0.76
0.74
2.59%
1.86%
—
18.10
Div yield (avg)%
18.59
21.07
22.00
23.81
26.36
25.84
28.17
27.77
25.63
27.40
29.41
27.40
25.74
38
4.73
Payout ratio%
24.39
22.46
25.42
22.67
21.36
22.19
21.05
23.46
24.58
27.10
3.48
23.46
23.06
63
3.947
Shares (diluted)B
7.095
6.646
7.323
7.141
7.744
8.159
8.446
9.068
10.15
10.24
3.945
5.74%
4.35%
69
3.40
Buyback yield%
19.83
18.96
16.20
16.22
17.85
19.20
20.36
23.21
23.28
21.81
9.71
21.81
19.52
46
1.001
D/E ratiox
0.771
0.817
0.888
0.876
0.782
0.832
0.763
0.772
0.828
0.877
0.291
0.828
0.822
19
2.021
Enterprise value¥B
0.931
0.999
1.170
1.140
1.209
1.195
1.322
1.257
1.326
1.470
4.275
3.98%
4.17%
36
2.728
LT debt¥B
2.203
2.138
2.525
2.859
2.856
3.393
3.999
4.428
4.871
5.043
4.079
12.04%
9.05%
30
Revenue
¥3.666B
1.47%
1.00×
Cost of revenue
¥2.193B
1.85%
1.04×
Operating expenses
¥779.3M
1.22%
0.98×
Property and equipment
19.90%
Goodwill & intangibles
15.76%