7.506
Revenue¥B
8.785
9.398
10.05
10.59
11.25
11.80
12.69
13.57
14.30
15.32
8.334
6.38%
6.35%
74
18.33
Revenue growth%
5.21
4.94
7.68
5.96
8.66
6.89
8.08
5.55
7.02
9.04
7.02
7.02
6.96
37
19.75
Gross margin%
19.04
21.52
19.67
22.26
20.64
20.00
17.36
16.85
15.83
18.73
23.15
17.36
19.36
78
25.25
Operating margin%
14.19
16.50
16.40
14.50
16.66
13.77
11.72
11.39
10.34
10.30
19.95
11.39
13.98
20
23.10
Net margin%
20.41
21.96
21.32
21.69
23.42
24.71
22.84
24.11
22.44
22.40
29.27
22.84
22.42
64
7.487
P/E ratio (avg)x
19.78
18.97
18.86
16.86
15.46
15.77
17.74
16.40
18.20
18.78
37.46
17.74
17.97
58
34.69
EV/EBITx
52.76
59.26
61.32
58.57
64.85
76.00
89.16
89.17
101.9
97.57
17.09
89.17
70.43
94
3.78
FCF yield (avg)%
24.33
22.76
24.86
24.23
26.31
26.04
24.06
22.74
24.74
22.39
19.77
24.06
24.28
11
21.61
FCF margin%
2.11
4.61
5.29
5.09
2.12
3.25
3.82
1.17
0.40
2.11
14.44
2.11
2.69
71
0.416
FCF / Net incomex
2.254
2.442
2.516
2.613
3.056
3.009
3.096
3.419
3.484
3.692
0.467
3.419
3.032
10
22.38
ROIC%
8.98
7.49
5.87
5.36
6.96
7.83
8.19
8.86
10.31
12.81
24.39
8.86
8.01
50
18.27
Return on equity%
3.78
1.30
3.83
3.93
4.75
5.47
4.26
3.32
1.55
2.82
29.22
3.32
3.81
77
15.85
Return on assets%
29.67
30.26
32.81
31.98
33.65
35.92
33.70
34.80
35.68
32.77
17.17
34.80
33.23
53
3.90
EPS¥
4.60
4.91
5.14
5.50
5.58
6.28
7.26
8.14
8.89
9.44
4.33
11.08%
7.69%
—
11.19
EPS growth%
27.56
26.91
26.77
27.95
30.32
29.43
29.40
27.33
26.98
24.68
21.07
27.33
27.44
58
4.43
Bookvalue per sh¥
5.36
5.67
5.16
5.74
6.09
5.48
5.64
5.38
5.61
5.71
4.99
(1.28%)
1.40%
—
1.67
FCF per share¥
0.89
0.89
0.92
0.96
1.02
1.05
0.96
1.01
1.04
1.06
2.36
0.64%
1.42%
—
3.14
Dividend per sh¥
0.93
0.97
1.04
0.95
0.95
0.88
0.81
0.89
0.89
0.93
2.07
(0.32%)
0.71%
—
18.65
Div yield (avg)%
0.40
0.40
1.01
3.45
5.32
8.04
5.06
2.08
3.31
1.81
17.53
3.31
2.69
19
27.29
Payout ratio%
9.19
10.99
12.55
13.93
12.36
12.95
14.80
14.38
13.05
13.87
17.15
13.87
13.00
29
1.838
Shares (diluted)B
1.458
1.446
1.491
1.362
1.415
1.251
1.178
1.025
1.000
0.912
1.800
(8.41%)
(5.45%)
83
23.69
Buyback yield%
11.85
11.66
11.69
8.75
8.19
9.44
12.22
12.71
15.05
12.15
8.83
12.22
11.77
70
0.288
D/E ratiox
0.918
0.906
0.969
0.908
0.920
0.879
0.921
0.859
0.846
0.924
0.560
0.879
0.913
92
13.80
Enterprise value¥B
1.130
1.250
1.333
1.366
1.546
1.502
1.736
1.756
1.895
1.859
12.79
3.75%
4.66%
57
9.587
LT debt¥B
14.47
16.29
16.78
18.03
18.53
17.44
16.69
16.90
17.48
19.29
4.904
0.81%
4.15%
90
Revenue
¥15.32B
6.35%
1.00×
Cost of revenue
¥10.73B
6.35%
1.00×
Operating expenses
¥2.699B
6.47%
1.01×
Property and equipment
20.27%