10.95
Revenue¥B
5.322
5.854
6.298
6.851
7.292
7.905
8.660
9.504
10.24
11.15
11.36
8.86%
8.33%
44
23.13
Revenue growth%
23.61
21.76
22.34
23.13
20.26
20.94
19.54
19.52
20.38
17.99
27.51
19.54
20.66
8
26.49
Gross margin%
12.90
14.32
14.19
16.65
16.97
19.05
18.97
16.56
15.98
17.46
11.90
17.46
16.60
94
15.71
Operating margin%
13.95
16.74
17.80
18.50
21.13
23.85
25.75
26.18
25.07
23.00
24.71
25.07
22.06
28
16.70
Net margin%
11.17
8.80
7.08
8.30
5.31
8.28
7.66
7.82
6.36
5.26
7.64
7.66
7.74
30
36.61
P/E ratio (avg)x
21.56
24.53
25.60
23.41
24.29
24.53
24.58
27.86
26.17
24.19
21.85
24.58
24.53
86
13.79
EV/EBITx
15.43
15.63
15.59
17.13
15.57
15.06
15.82
14.98
15.91
13.77
12.84
15.06
15.58
11
10.07
FCF yield (avg)%
26.75
26.23
25.60
23.56
23.72
25.55
23.39
24.02
22.18
21.91
17.16
23.39
23.87
85
12.44
FCF margin%
4.39
2.93
5.88
7.51
6.08
3.68
4.45
5.22
7.43
4.63
16.72
4.63
4.93
66
0.545
FCF / Net incomex
0.427
0.472
0.490
0.485
0.510
0.550
0.528
0.590
0.611
0.594
1.393
0.590
0.519
13
4.29
ROIC%
24.99
24.23
27.08
29.25
28.57
28.86
31.12
31.15
33.13
36.08
22.00
31.15
29.05
28
3.69
Return on equity%
8.44
8.68
7.45
8.99
9.15
11.85
14.52
16.41
17.19
18.62
16.39
16.41
10.50
26
14.93
Return on assets%
14.08
14.54
17.02
17.36
17.50
17.21
18.87
17.73
16.42
15.47
10.30
17.21
17.11
42
1.63
EPS¥
3.46
3.83
4.25
4.88
4.98
4.61
4.52
4.16
3.85
4.41
1.80
(2.43%)
3.89%
—
14.34
EPS growth%
16.40
16.77
14.19
14.58
15.89
17.27
15.66
15.24
15.12
13.14
4.89
15.24
15.45
92
2.36
Bookvalue per sh¥
4.97
5.47
5.35
5.58
5.81
5.90
6.24
7.16
7.53
8.50
2.77
7.92%
5.99%
—
1.64
FCF per share¥
0.94
1.09
1.11
1.19
1.31
1.35
1.60
1.90
2.01
1.99
1.37
8.69%
9.61%
—
3.81
Dividend per sh¥
1.97
1.96
2.02
2.11
2.05
2.27
2.63
2.85
3.25
3.50
2.91
11.29%
7.13%
—
2.94
Div yield (avg)%
11.57
8.67
5.89
5.53
3.22
3.92
5.00
6.96
9.28
11.09
7.13
6.96
6.43
78
26.54
Payout ratio%
28.51
31.44
31.39
30.77
31.00
32.83
30.55
29.79
27.68
29.03
28.59
29.79
30.66
9
2.084
Shares (diluted)B
1.899
2.062
2.103
1.881
1.923
2.126
2.090
1.968
1.945
1.979
2.185
0.57%
(0.23%)
30
13.11
Buyback yield%
13.28
14.40
15.47
16.11
16.62
13.76
11.49
14.41
15.93
13.58
14.90
13.76
14.40
51
0.444
D/E ratiox
1.620
1.563
1.630
1.779
1.731
1.819
1.766
1.885
2.127
2.239
1.369
1.885
1.773
56
10.39
Enterprise value¥B
6.454
7.126
6.993
7.981
8.752
10.14
11.61
13.77
13.32
13.99
11.12
9.83%
9.97%
72
0.669
LT debt¥B
10.37
10.29
10.19
9.439
9.603
8.506
8.451
7.665
7.008
6.671
2.665
(7.03%)
(4.28%)
37
Revenue
¥11.15B
8.33%
1.00×
Cost of revenue
¥5.139B
8.06%
0.97×
Operating expenses
¥2.723B
8.12%
0.98×
Property and equipment
14.35%