0.964
Revenue¥B
3.933
3.963
3.978
3.977
4.082
4.105
4.105
4.176
4.349
4.446
1.000
1.72%
1.48%
29
14.12
Revenue growth%
7.93
10.67
9.46
7.60
4.84
3.75
3.84
4.54
2.80
3.14
22.21
3.75
4.69
81
11.46
Gross margin%
25.41
25.88
28.48
29.40
26.54
24.74
26.50
26.83
27.25
24.99
28.70
26.50
26.52
59
26.10
Operating margin%
15.34
15.31
15.84
14.29
11.75
10.37
11.79
10.65
13.06
14.13
28.88
11.79
13.59
16
17.91
Net margin%
11.47
14.18
15.00
13.51
13.58
11.50
13.17
10.92
9.56
11.74
5.46
11.50
12.45
76
10.10
P/E ratio (avg)x
32.71
31.29
33.14
32.32
30.86
28.31
28.16
28.37
30.83
29.18
34.83
28.37
30.84
45
21.46
EV/EBITx
27.11
28.66
25.36
27.71
27.70
29.87
26.03
26.29
28.21
25.33
37.64
26.29
27.40
66
3.72
FCF yield (avg)%
18.67
20.21
18.81
16.82
14.72
12.67
15.38
13.01
12.00
10.94
6.00
12.67
15.05
13
7.50
FCF margin%
11.15
10.03
12.43
12.81
10.35
11.33
9.83
11.79
10.32
8.36
7.32
10.32
10.75
5
1.263
FCF / Net incomex
0.607
0.639
0.617
0.554
0.543
0.508
0.432
0.430
0.426
0.452
0.939
0.432
0.526
54
15.20
ROIC%
8.43
9.55
7.56
6.80
6.29
3.78
1.67
0.40
0.40
0.40
4.06
0.40
5.04
33
23.40
Return on equity%
12.28
11.05
13.59
10.81
11.48
9.02
11.60
12.97
15.00
13.60
23.87
12.97
11.94
42
27.86
Return on assets%
6.98
7.98
7.60
6.81
4.19
1.19
0.78
2.69
2.56
3.29
25.78
2.56
3.74
70
1.90
EPS¥
0.96
1.04
1.16
1.36
1.39
1.57
1.64
1.57
1.62
1.73
2.10
4.54%
5.68%
—
2.73
EPS growth%
12.76
14.31
15.06
15.38
16.43
14.12
12.18
12.14
10.36
8.40
16.47
12.14
13.44
23
4.43
Bookvalue per sh¥
2.02
1.86
2.01
2.32
2.63
2.53
2.59
2.59
2.81
3.05
2.40
3.00%
4.46%
—
1.17
FCF per share¥
3.62
3.39
3.41
3.50
3.22
3.01
3.17
3.28
3.38
3.49
3.19
1.59%
0.83%
—
2.07
Dividend per sh¥
2.21
2.13
2.02
2.03
2.23
2.04
2.13
2.28
2.39
2.30
2.32
0.60%
0.83%
—
21.78
Div yield (avg)%
9.99
12.23
12.68
14.85
12.82
12.70
11.59
12.26
11.98
11.14
23.20
11.98
12.24
95
2.47
Payout ratio%
23.70
22.16
23.12
24.44
24.21
23.98
21.10
21.02
20.09
20.41
20.70
21.02
22.64
6
0.904
Shares (diluted)B
1.088
1.203
1.182
1.408
1.460
1.521
1.587
1.604
1.694
1.954
0.910
6.01%
6.12%
58
29.08
Buyback yield%
16.68
18.84
17.97
15.59
18.34
15.58
18.51
19.79
21.44
23.07
19.62
19.79
18.43
93
0.968
D/E ratiox
1.639
1.731
1.787
1.888
2.007
2.085
1.971
1.983
1.995
2.288
1.339
1.995
1.977
53
2.576
Enterprise value¥B
4.041
4.364
4.956
5.346
5.747
6.016
7.031
8.144
9.491
9.213
0.406
9.90%
10.32%
12
3.649
LT debt¥B
3.004
3.281
3.367
3.860
4.495
5.061
5.451
6.272
6.271
7.297
2.960
10.18%
9.72%
18
Revenue
¥4.446B
1.48%
1.00×
Cost of revenue
¥1.962B
1.94%
1.05×
Operating expenses
¥1.090B
1.12%
0.96×
Property and equipment
16.25%
Goodwill & intangibles
12.78%