3.246
Revenue¥B
4.554
4.680
4.691
4.785
4.884
5.000
5.112
5.246
5.306
5.418
3.582
2.10%
1.64%
30
26.48
Revenue growth%
0.40
1.70
4.56
5.81
7.63
7.95
8.03
9.61
9.41
11.21
6.28
9.41
7.79
80
24.52
Gross margin%
28.95
30.88
31.30
32.52
33.79
33.76
34.43
36.63
36.83
36.97
22.76
36.63
33.78
74
19.50
Operating margin%
15.60
15.89
13.96
15.58
13.72
16.55
16.06
17.25
19.07
16.37
6.49
16.55
15.98
56
15.93
Net margin%
29.82
28.48
27.02
26.79
28.82
27.40
30.15
32.44
31.38
31.05
12.80
31.05
29.32
46
13.30
P/E ratio (avg)x
12.80
14.57
15.27
16.63
17.35
19.97
21.03
24.82
26.83
30.78
37.98
24.82
18.66
95
32.16
EV/EBITx
22.33
20.25
22.61
20.47
21.58
19.68
19.30
18.61
17.43
18.90
11.29
18.90
19.96
47
13.03
FCF yield (avg)%
16.20
17.86
14.89
16.34
15.28
14.32
16.82
16.38
15.06
15.20
17.77
15.20
15.74
15
19.72
FCF margin%
29.65
29.05
26.84
27.00
27.65
26.44
27.65
25.41
24.72
22.48
17.03
25.41
26.92
37
0.709
FCF / Net incomex
1.792
1.778
2.094
2.325
2.420
2.590
2.628
2.591
2.723
2.592
0.345
2.592
2.505
7
21.91
ROIC%
13.72
10.89
10.46
12.08
14.29
15.92
18.41
16.78
14.33
13.25
15.13
15.92
14.01
69
16.39
Return on equity%
8.01
7.19
5.35
4.29
1.61
2.26
4.99
3.16
1.53
0.40
15.01
2.26
3.72
94
27.64
Return on assets%
10.44
12.26
14.57
13.51
11.20
11.00
9.71
6.84
6.26
7.50
7.53
7.50
10.72
38
3.72
EPS¥
2.63
2.88
3.22
3.79
3.82
3.98
4.28
4.26
4.45
4.60
3.94
3.83%
7.20%
—
23.36
EPS growth%
11.75
12.64
12.60
14.15
14.14
15.76
12.88
10.02
12.08
11.04
17.38
12.08
12.62
50
3.35
Bookvalue per sh¥
6.61
6.35
6.36
6.78
7.62
8.55
9.80
9.44
10.40
11.13
2.78
7.89%
6.71%
—
4.47
FCF per share¥
1.67
1.56
1.67
1.43
1.30
1.27
1.23
1.12
0.97
0.95
1.01
(6.03%)
(4.95%)
—
6.68
Dividend per sh¥
8.45
8.77
9.49
8.97
10.22
9.37
9.26
8.92
8.72
8.37
5.15
(3.93%)
0.69%
—
15.44
Div yield (avg)%
8.04
6.24
6.52
8.68
8.16
8.02
7.21
10.08
7.77
6.14
28.68
7.77
7.90
64
10.61
Payout ratio%
14.15
12.70
13.98
11.06
12.04
12.10
10.83
13.01
13.35
15.72
11.46
13.01
12.85
38
0.391
Shares (diluted)B
0.629
0.624
0.756
0.855
0.924
0.942
1.012
1.021
1.003
1.003
0.383
1.65%
5.54%
16
8.52
Buyback yield%
11.02
13.45
11.91
12.56
12.12
10.17
9.30
8.83
8.38
9.68
14.88
9.30
10.60
53
0.152
D/E ratiox
0.505
0.555
0.535
0.585
0.536
0.554
0.559
0.505
0.477
0.465
1.163
0.505
0.536
34
1.882
Enterprise value¥B
2.115
2.385
2.263
2.506
2.550
2.545
2.557
2.575
2.512
2.816
0.339
2.01%
2.24%
36
2.670
LT debt¥B
0.801
0.879
0.785
0.836
0.781
0.698
0.663
0.614
0.654
0.692
1.361
(2.39%)
(1.39%)
69
Revenue
¥5.418B
1.64%
1.00×
Cost of revenue
¥3.293B
1.63%
1.00×
Operating expenses
¥597.4M
2.99%
1.14×
Property and equipment
17.18%
Goodwill & intangibles
17.18%