3.197
Revenue¥B
4.127
4.206
4.268
4.365
4.518
4.600
4.621
4.689
4.754
4.938
3.394
1.80%
1.93%
84
10.99
Revenue growth%
23.50
25.56
26.54
26.44
26.17
23.39
22.71
22.50
20.99
18.92
6.36
22.50
23.44
82
23.68
Gross margin%
11.32
10.69
11.16
13.97
12.67
10.04
13.02
10.51
10.83
8.36
22.21
10.51
10.99
46
9.86
Operating margin%
12.80
9.87
7.70
8.25
9.47
6.79
8.48
9.92
7.82
9.31
10.57
8.48
8.90
67
15.16
Net margin%
15.21
13.45
14.06
15.68
18.11
17.55
18.86
19.05
18.94
21.27
2.22
18.94
17.83
59
31.44
P/E ratio (avg)x
25.46
24.74
23.70
22.61
23.10
22.28
24.83
25.73
25.14
26.08
27.47
25.14
24.79
87
11.26
EV/EBITx
30.58
32.31
31.39
31.15
36.22
35.35
38.19
40.39
39.38
38.66
14.11
38.66
35.79
91
10.16
FCF yield (avg)%
9.19
10.31
8.16
6.48
5.94
3.90
6.73
8.79
7.13
8.64
24.70
7.13
7.65
18
14.30
FCF margin%
20.01
20.99
18.12
17.42
17.10
16.33
17.80
18.36
19.57
20.27
4.26
18.36
18.24
5
1.432
FCF / Net incomex
0.894
0.951
1.039
1.044
0.918
0.906
0.809
0.761
0.801
0.879
0.275
0.809
0.900
81
11.78
ROIC%
15.13
15.96
16.12
16.51
14.47
16.43
15.00
15.77
15.44
13.44
22.04
15.44
15.60
69
4.87
Return on equity%
11.73
14.27
14.52
14.16
13.96
13.52
13.46
15.49
14.40
16.79
24.43
14.40
14.22
33
4.98
Return on assets%
23.59
22.89
23.91
25.19
26.92
24.84
23.68
22.22
23.56
21.31
2.97
23.56
23.63
57
1.48
EPS¥
2.32
2.60
2.60
2.70
2.88
2.87
2.82
2.70
2.86
3.08
1.55
1.38%
3.58%
—
2.90
EPS growth%
8.52
7.08
5.93
6.26
4.97
4.05
3.47
5.98
6.00
5.27
17.39
5.27
5.95
73
1.09
Bookvalue per sh¥
2.34
2.15
2.20
2.16
2.12
2.18
2.03
1.82
1.80
1.92
1.07
(2.00%)
(2.34%)
—
2.35
FCF per share¥
2.22
2.22
2.23
2.35
2.16
2.00
1.84
1.92
1.75
1.82
1.87
(3.42%)
(1.98%)
—
1.25
Dividend per sh¥
2.08
2.10
2.40
2.64
2.84
2.86
3.39
3.64
4.22
4.94
2.71
11.72%
10.34%
—
4.47
Div yield (avg)%
18.76
18.12
16.56
17.55
15.19
15.73
13.76
12.84
14.24
12.35
2.73
13.76
15.46
46
9.10
Payout ratio%
4.32
2.76
2.52
4.09
4.14
2.91
2.52
4.67
5.63
4.20
15.90
4.20
4.12
58
0.891
Shares (diluted)B
1.392
1.544
1.679
1.647
1.833
1.902
2.162
2.582
3.071
3.127
0.922
11.28%
10.48%
45
13.45
Buyback yield%
23.99
21.53
18.70
17.14
19.84
20.59
18.20
18.66
20.51
20.12
8.00
20.12
19.98
64
1.651
D/E ratiox
0.930
0.981
1.047
1.053
0.999
0.925
0.910
0.911
0.868
0.915
0.228
0.911
0.928
40
1.646
Enterprise value¥B
3.431
3.657
4.115
4.001
4.277
4.550
4.138
4.013
3.742
3.577
3.904
(3.51%)
(0.58%)
23
3.264
LT debt¥B
1.972
2.225
2.228
2.494
2.379
2.408
2.688
2.943
2.899
3.041
1.225
5.03%
5.07%
46
Revenue
¥4.938B
1.93%
1.00×
Cost of revenue
¥2.556B
1.57%
0.96×
Operating expenses
¥934.9M
2.18%
1.02×
Goodwill & intangibles
18.12%
Property and equipment
17.45%