19.58
Revenue¥B
12.92
13.64
14.89
16.20
17.10
18.57
19.97
21.76
23.09
25.41
20.57
8.24%
7.82%
10
26.46
Revenue growth%
5.67
8.63
6.19
7.14
5.34
3.81
3.00
5.79
8.32
11.21
29.97
5.79
5.99
75
4.97
Gross margin%
0.40
2.51
0.40
0.40
0.40
1.25
1.95
4.33
6.97
9.08
15.03
4.33
1.60
77
13.39
Operating margin%
0.40
3.29
6.24
5.85
6.73
6.16
4.17
7.16
9.83
7.06
20.75
7.06
6.20
11
12.79
Net margin%
13.95
13.29
13.76
12.96
15.65
17.81
20.34
18.06
15.91
13.28
9.32
17.81
14.80
67
27.23
P/E ratio (avg)x
16.84
14.64
13.21
13.82
14.10
14.04
12.49
13.71
11.91
11.12
6.791
12.49
13.76
91
30.94
EV/EBITx
3.535
3.345
2.970
2.602
2.423
2.493
2.596
2.494
2.581
2.617
14.33
2.581
2.599
84
2.98
FCF yield (avg)%
9.11
9.47
11.74
12.10
13.51
15.19
14.14
14.60
12.49
13.57
17.92
14.14
13.00
59
22.41
FCF margin%
7.09
4.22
6.70
7.99
5.57
6.48
3.57
1.50
0.90
0.40
2.70
1.50
4.89
32
1.179
FCF / Net incomex
1.213
1.210
1.327
1.477
1.756
2.059
2.232
2.355
2.483
2.679
0.570
2.355
1.907
93
23.39
ROIC%
6.51
7.99
9.58
7.64
5.64
3.56
4.53
5.69
5.15
4.66
7.11
4.66
5.67
35
11.90
Return on equity%
26.50
24.98
26.94
29.86
27.95
25.12
24.84
22.06
22.36
20.66
26.55
22.36
25.05
43
4.63
Return on assets%
29.18
26.55
24.60
26.99
29.69
28.01
28.07
26.90
26.98
27.87
25.56
27.87
27.43
30
5.03
EPS¥
3.72
3.70
4.16
4.28
4.36
4.88
4.73
4.98
5.56
5.30
5.29
3.98%
5.06%
—
12.16
EPS growth%
5.22
4.29
4.36
3.43
3.63
3.37
3.60
2.33
5.16
4.31
25.16
3.60
3.96
55
2.59
Bookvalue per sh¥
8.13
8.13
7.91
7.88
9.00
8.89
8.57
9.16
10.34
11.60
2.81
5.20%
4.56%
—
6.26
FCF per share¥
3.54
3.23
3.50
3.28
2.95
2.70
2.83
2.77
3.13
2.91
7.84
(0.28%)
(1.18%)
—
8.25
Dividend per sh¥
6.27
6.99
6.69
7.52
8.19
8.34
9.52
10.13
10.64
12.02
1.84
7.97%
6.53%
—
13.62
Div yield (avg)%
22.66
20.24
19.12
16.21
17.59
14.65
12.53
14.21
14.58
16.52
8.38
14.58
16.36
24
21.66
Payout ratio%
4.20
7.03
9.89
9.58
7.75
5.80
7.96
10.46
11.98
10.87
19.75
10.46
8.77
90
2.719
Shares (diluted)B
2.120
2.001
1.966
2.182
1.989
2.140
2.214
2.265
2.233
2.185
2.740
1.90%
(0.62%)
87
27.25
Buyback yield%
17.00
16.14
14.67
17.59
17.79
15.81
13.60
11.62
13.41
14.52
14.56
13.60
15.24
25
0.306
D/E ratiox
1.318
1.410
1.449
1.681
1.857
1.988
2.355
2.366
2.504
2.793
1.676
2.366
1.922
10
16.18
Enterprise value¥B
17.07
16.30
15.95
17.17
15.93
15.41
14.21
12.81
13.69
14.35
2.062
(2.08%)
(2.28%)
14
13.51
LT debt¥B
6.021
6.607
6.985
8.152
8.259
8.804
9.844
10.31
9.653
10.12
15.45
4.15%
6.21%
21
Revenue
¥25.41B
7.82%
1.00×
Cost of revenue
¥11.02B
8.12%
1.03×
Operating expenses
¥6.283B
7.75%
0.99×
Property and equipment
22.61%