3.561
Revenue¥B
3.521
3.571
3.643
3.654
3.836
3.915
4.113
4.182
4.259
4.370
3.784
2.64%
2.65%
66
14.90
Revenue growth%
13.96
14.51
13.03
10.04
10.47
12.50
14.04
14.57
16.54
13.82
27.83
14.04
13.89
77
24.41
Gross margin%
15.78
12.85
14.63
11.90
11.63
12.03
11.37
11.84
9.18
10.72
5.93
11.37
11.87
64
7.45
Operating margin%
22.26
19.51
16.69
17.05
15.18
17.16
16.69
18.18
18.79
18.20
6.22
18.18
17.67
42
9.53
Net margin%
20.24
17.55
17.39
14.75
16.47
15.72
18.47
19.76
18.17
19.95
26.84
18.47
17.86
78
20.35
P/E ratio (avg)x
6.858
6.549
6.946
6.773
6.787
7.100
6.333
6.505
6.793
6.867
33.40
6.793
6.790
51
11.90
EV/EBITx
25.52
28.25
27.46
30.68
36.23
41.16
43.42
51.08
60.76
60.82
29.99
51.08
38.70
41
27.91
FCF yield (avg)%
31.75
29.99
29.13
31.78
32.53
29.99
30.36
32.69
32.57
35.44
16.76
32.57
31.76
50
12.37
FCF margin%
16.54
16.67
19.23
17.05
15.73
13.84
12.48
15.31
16.10
14.12
22.96
14.12
15.92
87
1.048
FCF / Net incomex
1.869
1.965
1.936
2.187
2.391
2.346
2.648
2.797
2.962
2.966
0.738
2.797
2.369
16
13.35
ROIC%
6.18
3.35
5.70
6.94
8.51
8.86
8.79
6.36
5.06
6.27
23.36
6.36
6.31
14
21.66
Return on equity%
4.99
7.01
7.58
6.56
8.79
5.93
7.10
7.58
5.47
3.76
20.32
5.93
6.79
72
17.26
Return on assets%
30.63
31.01
32.75
29.78
28.60
30.15
28.19
26.24
26.02
26.21
25.43
26.24
29.19
85
1.27
EPS¥
9.76
11.24
12.49
12.71
12.11
12.48
13.37
14.80
15.59
14.99
1.34
4.36%
5.95%
—
29.75
EPS growth%
20.17
20.69
20.22
21.60
24.41
22.29
21.81
24.38
21.48
19.04
21.20
21.81
21.54
40
8.25
Bookvalue per sh¥
7.48
8.06
9.04
8.83
8.10
8.00
8.31
8.87
8.95
8.87
4.40
1.83%
2.32%
—
5.41
FCF per share¥
6.19
5.80
6.24
6.96
7.65
7.15
7.18
7.51
7.88
8.19
4.97
1.37%
2.42%
—
6.95
Dividend per sh¥
7.40
7.72
7.38
6.99
8.03
8.42
9.47
8.85
8.92
8.44
4.71
1.00%
0.54%
—
28.89
Div yield (avg)%
35.93
36.16
38.96
36.19
36.86
35.07
37.27
37.19
37.34
35.04
22.65
37.19
36.52
26
19.86
Payout ratio%
24.53
27.51
29.51
32.24
30.20
27.33
27.69
26.59
24.04
22.60
27.44
26.59
27.42
26
141.8
Shares (diluted)M
176.4
191.6
212.3
236.0
231.2
237.5
233.1
244.2
239.8
244.1
138.4
1.09%
4.60%
48
25.35
Buyback yield%
8.62
9.15
11.13
10.69
10.33
12.51
13.39
14.81
16.78
18.24
28.31
14.81
11.82
47
0.801
D/E ratiox
2.213
2.591
2.909
3.322
3.639
3.845
4.472
4.399
4.727
4.836
1.268
4.472
3.742
34
0.498
Enterprise value¥B
2.460
2.564
2.929
3.226
2.969
2.786
2.656
2.813
2.963
2.739
0.363
(1.60%)
2.29%
85
3.334
LT debt¥B
2.833
3.058
3.584
4.015
4.718
5.335
5.724
5.834
5.976
6.534
1.734
6.73%
10.70%
92
Revenue
¥4.370B
2.65%
1.00×
Cost of revenue
¥2.304B
2.58%
0.99×
Operating expenses
¥701.2M
3.35%
1.07×
Property and equipment
17.38%
Goodwill & intangibles
14.75%