4.955
Revenue¥B
5.282
5.470
5.688
5.727
5.788
6.056
6.353
6.479
6.519
6.846
5.269
3.41%
3.11%
61
15.16
Revenue growth%
2.65
4.51
7.15
7.18
6.12
5.52
6.21
7.01
7.72
9.06
19.46
7.01
6.61
66
25.48
Gross margin%
9.63
10.64
13.18
11.41
9.72
11.11
13.09
14.75
14.43
15.25
12.85
14.43
12.25
10
29.69
Operating margin%
16.57
15.67
16.87
14.51
16.56
16.66
19.20
18.58
16.36
18.57
5.82
18.57
16.61
16
10.90
Net margin%
18.52
16.32
18.89
16.23
16.77
17.90
17.16
16.46
17.10
15.27
25.43
17.10
16.94
48
14.79
P/E ratio (avg)x
33.45
36.15
37.86
39.51
39.86
41.07
39.44
37.69
39.00
41.11
26.45
39.44
39.22
10
15.96
EV/EBITx
7.730
6.876
6.181
6.806
7.454
7.455
7.248
7.461
7.236
7.193
36.83
7.248
7.242
74
12.56
FCF yield (avg)%
17.55
14.98
14.06
16.18
15.46
12.88
10.20
10.83
11.78
14.57
17.87
11.78
14.31
44
7.78
FCF margin%
19.40
22.35
20.53
21.30
20.01
19.48
22.46
21.14
21.89
20.44
17.77
21.14
20.84
37
1.015
FCF / Net incomex
0.427
0.395
0.432
0.487
0.458
0.492
0.471
0.449
0.413
0.471
1.177
0.471
0.453
18
17.36
ROIC%
19.51
18.63
16.21
17.58
14.85
13.05
14.80
13.69
12.60
10.39
4.08
13.05
14.83
11
20.91
Return on equity%
22.78
22.21
25.04
23.10
23.75
23.21
22.53
22.85
23.98
25.63
19.57
23.21
23.15
43
15.57
Return on assets%
7.51
4.57
2.57
5.29
6.31
3.93
2.16
0.40
0.40
1.71
17.50
1.71
3.25
65
1.40
EPS¥
3.11
2.74
2.48
2.61
2.48
2.60
2.27
2.15
1.88
1.94
1.44
(4.80%)
(4.02%)
—
24.88
EPS growth%
10.94
9.60
10.10
12.21
13.63
12.29
11.98
13.33
12.95
13.92
29.00
12.95
12.25
79
3.79
Bookvalue per sh¥
3.00
2.83
3.06
3.31
3.41
3.53
3.77
3.55
3.24
2.83
1.06
(3.69%)
(2.00%)
—
2.99
FCF per share¥
1.99
1.92
2.09
2.08
2.02
2.18
2.27
2.46
2.35
2.46
4.24
4.00%
3.29%
—
5.20
Dividend per sh¥
1.30
1.19
1.29
1.36
1.55
1.46
1.37
1.47
1.34
1.43
1.98
(1.52%)
1.00%
—
7.03
Div yield (avg)%
25.78
28.43
26.25
24.49
21.50
21.43
21.43
23.46
21.71
23.88
2.49
21.71
23.67
70
25.40
Payout ratio%
17.11
19.68
21.36
21.70
23.72
25.17
22.71
19.95
18.68
19.61
2.29
19.95
20.66
65
468.9
Shares (diluted)M
468.2
484.1
510.2
463.9
420.0
444.8
479.0
456.0
452.1
482.2
451.4
2.80%
(0.11%)
79
29.53
Buyback yield%
8.10
9.48
7.46
6.77
6.93
7.45
7.60
10.47
9.62
6.88
29.90
7.60
7.53
37
1.471
D/E ratiox
0.332
0.345
0.399
0.404
0.385
0.392
0.448
0.502
0.575
0.578
0.858
0.502
0.402
27
4.547
Enterprise value¥B
0.907
0.983
1.002
1.042
1.007
0.915
1.004
0.982
0.905
0.826
4.310
(3.89%)
(0.43%)
63
1.958
LT debt¥B
2.843
3.058
3.078
3.136
3.641
3.504
3.977
3.768
4.196
3.924
2.421
1.51%
4.05%
60
Revenue
¥6.846B
3.11%
1.00×
Cost of revenue
¥4.292B
3.19%
1.01×
Operating expenses
¥1.382B
3.15%
1.00×
Property and equipment
19.17%
Goodwill & intangibles
18.19%