1.773
Revenue¥B
5.666
5.701
5.705
5.861
5.922
6.106
6.205
6.448
6.734
6.798
1.852
2.80%
2.28%
64
2.45
Revenue growth%
21.83
20.94
22.95
25.12
25.34
24.19
24.20
24.09
26.72
25.78
2.90
24.20
24.19
17
24.72
Gross margin%
6.93
9.16
10.06
7.76
9.08
8.37
9.56
7.24
4.43
1.75
13.79
7.24
8.06
92
12.19
Operating margin%
25.34
24.96
26.34
24.67
25.80
28.41
27.75
27.27
28.49
26.24
21.66
27.75
26.29
56
24.72
Net margin%
4.73
2.25
4.02
4.01
5.09
7.65
8.60
6.21
8.47
6.36
3.26
7.65
5.65
19
10.80
P/E ratio (avg)x
35.71
38.19
33.76
31.07
33.42
37.21
41.35
42.48
47.24
48.97
18.66
42.48
37.70
45
15.10
EV/EBITx
12.48
13.70
14.37
14.68
14.85
13.05
11.93
11.18
11.86
11.75
30.15
11.86
12.77
65
3.00
FCF yield (avg)%
19.32
19.08
20.09
20.20
23.01
22.66
23.92
22.87
23.71
22.03
11.72
22.87
22.35
42
19.97
FCF margin%
7.98
9.00
10.10
9.52
9.58
8.20
6.00
3.24
2.61
0.40
13.36
3.24
8.09
46
0.605
FCF / Net incomex
0.260
0.252
0.274
0.263
0.267
0.249
0.250
0.256
0.231
0.217
1.368
0.249
0.254
90
28.35
ROIC%
27.12
25.64
23.11
24.42
24.36
24.34
22.63
22.43
22.30
24.15
18.72
22.63
24.25
29
7.25
Return on equity%
21.47
18.48
21.22
19.73
19.80
22.51
19.80
17.75
19.78
19.39
20.97
19.78
19.79
23
15.35
Return on assets%
3.04
4.58
2.10
1.20
1.09
0.40
0.40
0.40
2.35
2.11
13.03
0.40
1.65
43
0.63
EPS¥
1.58
1.58
1.51
1.58
1.69
1.71
1.90
2.13
2.06
2.02
0.69
3.67%
4.00%
—
8.98
EPS growth%
14.55
13.93
13.80
11.00
13.76
11.85
11.58
12.80
12.49
10.53
3.52
11.85
12.65
54
0.29
Bookvalue per sh¥
0.56
0.54
0.56
0.59
0.58
0.61
0.66
0.73
0.76
0.71
0.94
3.92%
2.08%
—
0.76
FCF per share¥
1.06
1.07
1.06
0.99
1.01
1.05
1.09
1.18
1.33
1.39
0.55
6.70%
3.83%
—
0.73
Dividend per sh¥
1.68
1.93
2.02
2.42
2.50
2.48
2.82
3.09
3.31
3.89
0.54
9.19%
10.03%
—
9.66
Div yield (avg)%
8.29
7.73
9.25
8.93
9.29
8.73
10.64
8.02
5.48
5.22
4.84
8.02
8.51
70
2.36
Payout ratio%
5.04
4.86
6.81
4.22
5.90
7.45
6.51
7.21
8.93
8.44
15.42
7.45
6.66
56
1.620
Shares (diluted)B
1.929
1.936
1.726
1.794
1.885
1.690
1.570
1.546
1.591
1.628
1.621
(2.89%)
(1.15%)
89
9.07
Buyback yield%
13.26
10.94
10.54
9.14
6.61
7.35
5.26
8.21
10.27
9.79
15.56
8.21
9.46
95
1.667
D/E ratiox
0.948
0.860
0.838
0.761
0.678
0.695
0.648
0.601
0.560
0.597
1.005
0.601
0.687
93
3.958
Enterprise value¥B
3.133
3.701
3.938
4.561
4.839
5.569
5.414
6.474
7.054
7.771
5.494
9.94%
11.48%
87
3.732
LT debt¥B
9.777
10.48
11.87
11.69
12.08
12.50
12.21
13.43
15.20
16.58
4.699
6.53%
6.77%
51
Revenue
¥6.798B
2.28%
1.00×
Cost of revenue
¥3.227B
2.30%
1.00×
Operating expenses
¥1.389B
2.01%
0.97×
Goodwill & intangibles
16.36%
Property and equipment
14.07%