3.350
Revenue¥B
3.545
3.777
4.019
4.355
4.679
4.868
5.209
5.601
5.881
6.226
3.454
5.88%
6.55%
24
24.44
Revenue growth%
8.98
6.66
4.35
3.09
2.14
0.40
0.87
1.48
2.91
2.37
14.51
1.48
2.64
12
22.18
Gross margin%
25.25
24.89
26.47
23.78
23.00
23.98
26.43
24.02
25.86
24.30
12.61
24.30
24.59
5
11.85
Operating margin%
18.50
16.21
13.32
15.35
17.08
17.97
18.41
16.35
14.68
11.79
8.66
16.35
16.28
30
14.34
Net margin%
13.19
11.95
14.50
14.22
14.07
15.72
15.77
17.49
17.85
17.56
11.96
17.49
15.11
28
18.55
P/E ratio (avg)x
4.789
4.945
5.130
4.818
4.958
5.190
5.303
4.889
4.932
4.215
15.85
4.932
4.939
48
10.16
EV/EBITx
30.63
35.59
34.19
34.47
34.79
40.95
48.59
56.57
66.33
78.24
14.84
56.57
38.27
92
5.88
FCF yield (avg)%
6.25
9.11
10.62
11.87
10.03
7.61
10.14
11.81
14.65
15.22
7.34
11.81
10.38
83
12.57
FCF margin%
14.39
17.13
15.85
14.36
13.79
15.28
17.05
18.55
18.46
17.15
3.62
17.15
16.45
91
0.555
FCF / Net incomex
1.039
1.031
1.149
1.120
1.258
1.360
1.557
1.523
1.486
1.704
0.482
1.523
1.309
75
15.73
ROIC%
6.61
9.53
6.56
5.11
3.91
5.26
5.59
3.94
3.97
6.23
15.56
5.26
5.42
69
25.65
Return on equity%
2.99
2.25
4.62
3.54
6.21
4.97
4.91
4.69
3.27
5.75
11.59
4.91
4.65
86
25.31
Return on assets%
16.93
17.49
15.27
15.29
17.51
18.46
15.61
16.26
15.65
17.52
19.39
16.26
16.59
53
0.21
EPS¥
1.07
1.08
1.16
1.29
1.32
1.28
1.26
1.31
1.29
1.33
0.22
0.12%
1.15%
—
17.95
EPS growth%
23.19
20.94
18.84
16.86
14.83
17.67
18.63
21.41
23.35
25.24
26.43
21.41
19.89
61
1.12
Bookvalue per sh¥
0.79
0.76
0.66
0.58
0.54
0.48
0.48
0.45
0.44
0.44
0.99
(4.15%)
(6.46%)
—
0.36
FCF per share¥
1.34
1.46
1.47
1.61
1.78
2.03
2.09
2.16
2.36
2.59
0.85
7.73%
6.27%
—
0.90
Dividend per sh¥
1.09
1.24
1.35
1.44
1.67
1.91
2.08
2.30
2.26
2.61
0.76
9.30%
9.62%
—
2.04
Div yield (avg)%
7.65
10.14
7.29
8.36
10.82
13.76
15.56
15.08
16.01
15.13
28.85
15.13
12.29
30
5.75
Payout ratio%
31.88
31.28
31.46
29.58
32.18
29.99
32.45
33.00
31.18
29.41
3.79
31.18
31.37
45
3.264
Shares (diluted)B
1.810
1.716
1.457
1.318
1.257
1.331
1.146
0.989
0.898
0.963
3.421
(5.18%)
(7.46%)
41
7.10
Buyback yield%
24.65
23.70
24.17
22.73
20.37
20.64
23.51
25.99
23.77
23.47
24.64
23.51
23.60
13
1.199
D/E ratiox
0.915
0.942
0.998
1.036
0.960
0.854
0.949
0.966
0.895
0.969
1.189
0.949
0.954
35
3.971
Enterprise value¥B
4.906
5.186
5.561
5.150
5.716
5.762
5.599
5.273
5.414
5.518
2.943
(0.70%)
0.71%
94
3.756
LT debt¥B
1.497
1.687
1.965
1.870
1.980
2.104
2.310
2.564
2.711
2.548
2.893
5.17%
5.77%
6
Revenue
¥6.226B
6.55%
1.00×
Cost of revenue
¥4.358B
6.55%
1.00×
Operating expenses
¥796.0M
6.64%
1.01×
Property and equipment
19.13%
Goodwill & intangibles
18.28%