0.529
Revenue¥B
7.829
7.886
7.946
8.182
8.173
8.192
8.294
8.611
8.638
8.806
0.574
1.50%
1.60%
15
24.54
Revenue growth%
10.65
13.21
15.34
13.59
15.03
15.70
14.36
12.85
12.00
11.16
8.15
12.85
13.40
40
6.24
Gross margin%
10.67
8.73
6.45
8.73
9.86
7.54
8.20
11.09
11.31
13.62
21.53
11.09
9.30
32
28.02
Operating margin%
7.56
5.27
5.62
7.51
7.60
7.28
9.62
8.21
6.14
5.85
21.62
7.28
7.40
54
16.30
Net margin%
13.57
14.43
11.98
14.49
13.63
15.55
17.64
20.64
18.11
20.29
2.30
18.11
15.02
8
30.10
P/E ratio (avg)x
14.84
14.56
13.85
14.76
13.10
11.72
12.84
13.93
13.21
14.15
36.20
13.21
13.89
46
14.20
EV/EBITx
66.41
77.57
84.72
96.01
98.24
113.5
125.2
150.4
164.2
161.1
36.64
150.4
105.9
76
20.47
FCF yield (avg)%
23.36
20.44
20.61
18.77
16.14
15.56
13.26
13.69
12.41
10.35
17.94
13.26
15.85
90
10.81
FCF margin%
8.30
6.66
4.55
2.33
1.23
0.40
0.40
2.95
3.49
5.03
22.93
2.95
3.22
6
0.880
FCF / Net incomex
0.980
1.071
1.175
1.131
1.011
0.952
0.919
0.836
0.937
1.042
1.661
0.937
0.996
15
22.26
ROIC%
8.50
10.36
11.87
12.30
13.33
10.92
11.98
14.53
14.25
13.26
25.37
13.26
12.14
19
8.48
Return on equity%
9.97
7.06
4.13
2.48
4.53
7.27
4.39
4.02
1.22
1.76
5.59
4.02
4.26
46
14.53
Return on assets%
32.52
29.66
28.41
31.30
33.45
32.89
30.93
28.49
26.69
27.07
5.71
28.49
30.29
27
2.55
EPS¥
6.37
6.91
7.97
8.91
9.68
9.23
8.73
9.72
9.13
10.54
2.82
1.73%
6.41%
—
12.74
EPS growth%
13.19
11.65
11.67
11.25
10.87
10.93
12.22
10.99
8.11
8.17
29.18
10.93
11.12
31
3.27
Bookvalue per sh¥
4.87
4.82
4.68
5.11
5.24
5.75
6.29
5.95
6.53
6.08
3.68
3.02%
2.94%
—
1.83
FCF per share¥
7.24
7.13
8.13
8.55
9.09
9.82
9.77
10.35
10.23
11.47
4.54
4.76%
6.44%
—
2.34
Dividend per sh¥
6.52
6.20
5.68
6.10
5.64
5.32
4.63
4.32
4.32
4.19
4.28
(5.77%)
(4.06%)
—
11.77
Div yield (avg)%
2.67
4.40
6.44
6.60
8.38
10.88
11.08
13.18
11.01
11.89
8.52
11.08
9.63
65
26.39
Payout ratio%
3.89
1.14
0.40
0.40
0.40
0.95
0.40
0.40
3.26
1.12
21.08
0.95
0.68
74
0.769
Shares (diluted)B
0.898
1.014
1.049
1.184
1.134
1.014
1.125
1.048
0.945
0.861
0.764
(5.35%)
0.55%
76
20.20
Buyback yield%
21.82
20.33
17.57
18.31
16.85
18.39
20.08
21.90
20.44
23.01
11.24
20.44
20.21
39
1.254
D/E ratiox
1.360
1.493
1.574
1.571
1.815
2.041
2.252
2.208
2.537
2.455
1.362
2.252
1.928
49
6.819
Enterprise value¥B
9.964
11.72
11.21
12.67
14.45
13.92
15.98
16.50
17.85
17.44
4.207
3.83%
5.49%
92
4.394
LT debt¥B
3.261
3.262
3.583
3.325
3.063
3.104
2.900
2.813
2.906
2.612
6.241
(3.14%)
(2.79%)
67
Revenue
¥8.806B
1.60%
1.00×
Cost of revenue
¥5.391B
1.43%
0.98×
Operating expenses
¥1.325B
1.91%
1.03×
Goodwill & intangibles
18.48%
Property and equipment
15.57%