14.20
Revenue¥B
16.07
17.13
18.51
20.14
22.23
24.65
27.26
29.00
31.25
33.61
14.73
8.62%
8.37%
53
25.46
Revenue growth%
29.31
30.08
27.73
28.19
29.54
32.41
31.35
34.15
36.51
39.09
14.40
34.15
30.72
75
16.80
Gross margin%
9.95
7.32
8.79
8.50
8.20
8.11
9.59
10.05
9.48
6.91
6.52
9.48
8.65
76
27.27
Operating margin%
13.38
16.30
16.41
18.98
17.29
14.69
16.91
19.00
16.98
18.22
2.56
16.98
16.94
77
6.15
Net margin%
3.83
6.35
6.65
6.70
6.35
8.69
7.77
8.20
7.34
6.25
7.47
7.77
6.68
51
37.59
P/E ratio (avg)x
38.72
37.37
40.78
38.85
38.13
39.86
43.61
43.70
40.90
40.28
24.54
40.90
40.07
10
32.30
EV/EBITx
33.96
39.06
42.14
44.71
46.96
45.13
52.44
57.40
67.11
72.59
29.37
57.40
46.05
68
2.88
FCF yield (avg)%
8.42
8.78
6.86
8.71
10.00
11.22
8.78
10.59
10.93
10.47
10.29
10.59
9.39
8
25.23
FCF margin%
2.10
0.69
2.31
1.08
0.80
0.40
0.40
2.72
1.63
2.61
25.32
1.63
1.36
59
0.806
FCF / Net incomex
0.577
0.578
0.641
0.605
0.662
0.676
0.706
0.776
0.751
0.705
0.135
0.706
0.669
44
21.74
ROIC%
8.79
10.42
8.69
6.20
3.51
1.66
0.40
0.88
0.40
2.01
15.57
0.88
2.76
17
23.06
Return on equity%
13.04
15.50
14.03
15.18
12.45
11.91
9.88
10.55
8.43
5.60
28.47
9.88
12.18
35
13.92
Return on assets%
25.17
23.92
24.50
25.91
25.85
24.00
22.93
25.47
23.57
23.73
22.22
23.73
24.25
18
21.61
EPS¥
6.73
6.59
6.33
6.46
6.00
6.46
7.13
7.58
8.15
7.55
24.16
4.70%
1.07%
—
8.21
EPS growth%
20.95
17.99
18.89
19.30
19.32
20.35
20.54
22.92
21.09
21.03
22.57
21.03
20.44
41
19.65
Bookvalue per sh¥
15.65
15.03
14.66
12.99
14.26
12.92
11.78
11.06
12.00
11.99
21.66
(3.40%)
(2.39%)
—
3.67
FCF per share¥
23.14
26.37
28.41
29.73
31.47
32.62
32.74
32.84
37.28
40.52
17.24
5.19%
6.81%
—
5.46
Dividend per sh¥
5.27
4.58
4.71
4.40
4.40
4.17
4.49
4.33
4.59
4.54
21.39
0.66%
(2.09%)
—
22.95
Div yield (avg)%
13.26
12.88
11.54
10.93
13.06
10.66
7.77
9.29
6.46
9.05
4.68
9.05
10.80
54
24.32
Payout ratio%
22.11
23.71
24.34
24.26
24.17
23.48
21.08
22.10
23.87
21.00
10.34
22.10
23.60
65
0.999
Shares (diluted)B
1.449
1.520
1.745
1.668
1.598
1.833
1.726
1.897
1.835
1.926
1.035
3.80%
3.64%
12
15.10
Buyback yield%
29.37
30.03
30.84
33.39
32.83
32.19
33.57
34.43
31.94
30.20
21.24
32.19
32.07
46
0.363
D/E ratiox
1.166
1.327
1.328
1.301
1.448
1.681
1.752
1.937
2.190
2.179
1.252
1.937
1.565
20
24.29
Enterprise value¥B
25.56
23.84
21.80
22.22
21.75
21.72
24.14
23.72
26.76
27.68
23.90
4.95%
1.45%
39
19.51
LT debt¥B
13.76
13.72
16.13
18.30
20.66
22.48
23.05
23.94
25.65
26.76
30.69
5.31%
8.72%
9
Revenue
¥33.61B
8.37%
1.00×
Cost of revenue
¥22.21B
8.78%
1.04×
Operating expenses
¥4.843B
7.49%
0.92×
Goodwill & intangibles
19.86%
Property and equipment
19.68%