4.419
Revenue¥B
5.879
5.940
6.034
6.184
6.420
6.695
6.850
7.063
7.323
7.359
4.856
2.77%
2.78%
79
9.66
Revenue growth%
7.34
9.14
9.01
7.01
9.60
11.43
11.54
9.31
9.91
6.98
2.47
9.91
9.23
6
14.17
Gross margin%
22.48
23.63
22.81
22.29
25.28
26.49
26.39
23.52
22.44
20.16
21.07
23.52
23.16
72
10.36
Operating margin%
19.44
20.14
20.74
23.49
23.50
24.65
22.59
23.63
24.78
25.24
3.45
24.65
23.49
16
20.86
Net margin%
6.12
3.34
5.82
5.88
6.36
7.25
5.23
3.17
2.89
4.18
8.16
4.18
5.52
90
9.737
P/E ratio (avg)x
18.31
19.34
19.67
20.43
19.70
21.23
25.07
23.84
28.09
27.80
12.27
25.07
20.83
63
29.69
EV/EBITx
30.55
31.86
29.11
29.18
27.49
25.21
25.61
25.45
27.25
30.71
10.39
25.61
28.30
82
11.79
FCF yield (avg)%
8.84
10.18
10.42
8.82
10.96
12.46
13.73
12.95
13.88
14.21
6.02
13.73
11.71
44
21.36
FCF margin%
14.24
15.40
17.59
20.04
20.62
23.57
22.23
24.50
27.34
28.83
27.14
24.50
21.42
57
1.123
FCF / Net incomex
0.716
0.836
0.955
1.034
1.066
1.144
1.260
1.342
1.542
1.482
0.330
1.342
1.105
22
11.33
ROIC%
16.53
13.75
13.81
14.60
12.10
10.36
9.90
10.19
11.34
9.27
29.62
10.19
11.72
52
17.02
Return on equity%
31.53
30.34
27.60
30.33
33.16
31.21
33.95
35.52
34.39
31.86
26.78
33.95
31.69
69
14.60
Return on assets%
3.45
2.95
5.50
4.73
3.59
3.51
5.98
5.14
7.26
6.29
12.34
5.98
4.93
66
5.40
EPS¥
9.13
9.18
7.91
7.27
7.09
6.44
5.81
5.14
5.38
5.13
5.55
(6.27%)
(5.07%)
—
12.74
EPS growth%
29.05
30.70
32.76
31.99
32.50
31.75
29.44
30.40
30.99
31.99
3.99
30.99
31.37
60
1.53
Bookvalue per sh¥
6.88
6.76
7.38
6.90
6.34
6.53
7.19
7.47
8.22
8.64
1.65
6.40%
2.92%
—
5.27
FCF per share¥
7.05
7.41
7.61
7.01
6.44
6.79
7.36
6.85
7.49
7.05
6.09
1.81%
(0.47%)
—
8.58
Dividend per sh¥
13.62
15.47
17.97
20.02
20.90
20.66
23.34
28.29
31.70
35.44
4.25
11.14%
11.25%
—
19.34
Div yield (avg)%
6.76
9.09
7.78
10.26
9.95
12.31
15.12
15.33
18.30
15.97
27.27
15.33
11.28
19
20.16
Payout ratio%
8.97
8.65
9.35
6.62
9.47
9.94
8.40
10.31
11.50
11.89
24.23
10.31
9.41
42
0.455
Shares (diluted)B
0.745
0.725
0.728
0.833
0.893
1.062
1.110
1.229
1.370
1.406
0.448
9.51%
7.90%
70
12.55
Buyback yield%
27.93
28.41
29.42
26.57
26.93
24.07
21.08
19.70
18.26
19.46
28.36
19.70
25.32
40
0.264
D/E ratiox
0.523
0.515
0.511
0.572
0.616
0.622
0.659
0.794
0.804
0.870
0.969
0.794
0.619
6
2.675
Enterprise value¥B
1.253
1.387
1.385
1.358
1.309
1.253
1.284
1.337
1.384
1.301
1.341
(0.13%)
(0.70%)
11
5.116
LT debt¥B
4.714
4.263
4.588
4.290
4.353
3.830
3.411
3.452
3.517
3.862
5.402
(2.36%)
(2.97%)
40
Revenue
¥7.359B
2.78%
1.00×
Cost of revenue
¥4.275B
2.79%
1.00×
Operating expenses
¥898.6M
2.70%
0.99×
Property and equipment
16.99%