1.973
Revenue¥B
6.343
6.348
6.302
6.535
6.558
6.535
6.606
6.767
6.825
6.882
2.095
0.97%
0.82%
85
28.18
Revenue growth%
20.20
19.02
21.29
19.10
16.18
17.47
18.57
18.76
20.09
17.30
3.08
18.57
18.89
13
14.47
Gross margin%
16.96
17.08
19.33
22.20
23.94
23.13
24.42
26.44
26.10
24.86
24.79
24.86
23.53
7
15.25
Operating margin%
5.53
3.77
1.23
0.40
2.77
5.56
6.37
4.59
5.33
4.69
5.08
5.33
4.64
66
14.95
Net margin%
28.37
30.05
31.11
30.37
31.22
28.78
26.70
29.47
28.93
29.35
18.96
28.93
29.41
39
22.78
P/E ratio (avg)x
15.93
17.22
16.65
19.01
18.06
18.35
19.60
21.54
23.70
22.96
33.91
21.54
18.68
82
8.185
EV/EBITx
12.82
14.08
15.41
17.18
20.58
22.72
22.03
22.21
26.71
28.39
21.28
22.72
21.30
77
9.66
FCF yield (avg)%
18.93
17.95
17.43
17.58
18.95
20.52
20.91
19.46
18.62
18.18
25.91
19.46
18.78
88
18.28
FCF margin%
25.79
26.07
25.54
22.96
20.07
20.22
18.30
20.22
20.80
21.12
3.89
20.22
20.96
22
1.265
FCF / Net incomex
0.988
1.102
1.277
1.367
1.466
1.383
1.374
1.324
1.319
1.330
0.643
1.330
1.327
25
17.85
ROIC%
15.40
18.19
20.80
23.21
23.23
23.56
24.10
25.52
25.11
24.86
24.61
24.86
23.40
87
11.30
Return on equity%
2.50
2.22
3.94
4.18
3.87
5.50
5.17
7.76
7.77
6.99
16.90
6.99
4.68
6
17.89
Return on assets%
23.55
24.61
25.04
24.62
22.39
22.20
19.71
19.31
17.21
17.55
28.05
19.31
22.29
23
0.90
EPS¥
1.07
1.06
1.05
1.04
1.04
0.93
0.91
1.02
1.04
1.04
0.96
0.01%
0.78%
—
16.52
EPS growth%
13.37
13.71
14.02
13.35
14.08
12.23
15.04
16.31
16.09
18.59
2.52
16.09
14.05
17
2.49
Bookvalue per sh¥
5.66
5.81
6.16
5.81
5.68
5.70
5.66
5.60
5.54
5.83
3.49
0.51%
0.43%
—
3.34
FCF per share¥
5.19
5.18
5.36
6.40
6.96
7.83
9.01
9.95
11.28
13.63
3.46
14.39%
9.88%
—
4.06
Dividend per sh¥
4.38
4.90
5.26
5.80
6.33
6.97
7.23
7.32
8.15
8.76
1.67
6.70%
7.92%
—
27.34
Div yield (avg)%
23.23
23.51
24.29
26.76
25.65
25.42
23.71
21.35
23.83
21.11
18.58
23.71
23.77
7
12.69
Payout ratio%
19.79
20.88
21.27
19.46
18.45
16.44
15.66
13.28
16.05
16.19
6.71
16.05
17.44
54
736.2
Shares (diluted)M
698.4
705.0
734.7
694.7
696.3
665.2
663.5
693.7
676.3
722.6
705.5
0.75%
0.94%
93
29.39
Buyback yield%
31.94
33.32
32.38
34.44
31.63
33.77
36.62
33.80
32.99
31.07
19.88
33.77
33.16
70
0.682
D/E ratiox
2.192
2.469
2.757
2.937
2.962
2.937
3.068
3.615
4.186
4.573
1.070
3.615
2.950
61
1.279
Enterprise value¥B
3.613
3.462
3.708
4.172
4.057
4.339
4.778
4.907
4.895
4.977
3.954
4.17%
2.01%
73
2.799
LT debt¥B
4.942
4.853
5.457
5.370
5.351
5.076
4.940
4.679
4.640
4.620
4.668
(2.90%)
0.50%
43
Revenue
¥6.882B
0.82%
1.00×
Cost of revenue
¥3.644B
0.82%
1.00×
Operating expenses
¥955.9M
1.79%
1.10×
Goodwill & intangibles
16.30%
Property and equipment
15.80%