0.532
Revenue¥B
5.390
5.437
5.641
5.857
6.103
6.129
6.279
6.305
6.442
6.607
0.586
1.60%
2.08%
67
9.14
Revenue growth%
26.22
26.95
25.37
24.72
24.34
24.58
24.66
25.65
27.74
29.28
10.09
25.65
25.51
10
23.46
Gross margin%
13.02
11.72
9.01
8.40
10.11
7.39
8.21
10.27
8.12
6.80
21.06
8.12
8.70
29
7.54
Operating margin%
16.16
15.00
12.93
12.30
11.68
10.03
10.99
13.76
15.48
17.00
2.53
13.76
13.35
67
27.16
Net margin%
14.31
15.43
16.20
16.22
14.72
13.45
10.82
9.98
7.93
9.14
3.52
9.98
13.88
30
13.26
P/E ratio (avg)x
20.75
21.99
22.34
22.40
21.97
26.38
31.75
32.84
39.16
44.07
9.961
32.84
24.39
20
18.02
EV/EBITx
54.60
61.84
71.30
73.95
86.47
103.3
108.0
105.8
113.1
129.5
34.78
108.0
94.86
70
8.94
FCF yield (avg)%
13.96
11.14
10.81
12.11
11.19
9.49
10.44
9.67
10.28
9.47
24.47
9.67
10.63
69
22.42
FCF margin%
15.66
14.97
13.20
11.40
10.71
10.79
11.42
8.90
10.27
12.54
15.31
10.79
11.41
87
0.278
FCF / Net incomex
0.599
0.701
0.719
0.777
0.815
0.838
0.871
0.997
1.031
1.205
1.569
0.997
0.827
83
8.76
ROIC%
7.12
7.00
6.75
8.78
7.10
6.47
4.40
6.91
6.58
7.29
22.25
6.58
6.95
26
23.28
Return on equity%
20.30
19.58
18.95
20.26
18.23
20.38
17.76
14.78
12.71
15.46
6.59
15.46
18.59
78
25.62
Return on assets%
4.90
5.06
4.95
4.54
3.41
4.61
1.82
0.40
0.40
2.97
21.80
1.82
3.97
50
1.10
EPS¥
1.29
1.27
1.16
1.27
1.26
1.17
1.11
1.16
1.08
1.23
1.13
(0.63%)
(1.23%)
—
22.35
EPS growth%
10.84
9.51
8.59
7.63
7.57
9.26
10.16
9.76
10.02
7.93
24.18
9.76
9.38
73
1.23
Bookvalue per sh¥
1.67
1.55
1.38
1.42
1.35
1.36
1.45
1.55
1.40
1.31
1.18
(0.53%)
(3.72%)
—
0.94
FCF per share¥
1.69
1.69
1.79
1.92
1.90
1.68
1.69
1.62
1.70
1.51
1.79
(4.57%)
(1.02%)
—
0.77
Dividend per sh¥
2.03
2.26
2.34
2.50
2.38
2.66
2.54
2.52
2.58
2.40
1.42
0.15%
0.68%
—
6.53
Div yield (avg)%
15.50
17.21
18.30
19.18
18.64
18.52
16.76
16.22
14.48
13.85
13.19
16.22
16.98
16
20.11
Payout ratio%
12.45
9.46
11.08
11.58
9.18
10.39
12.34
9.72
9.85
11.87
17.35
10.39
10.74
23
1.304
Shares (diluted)B
1.499
1.430
1.342
1.395
1.604
1.717
1.811
1.891
1.826
2.039
1.318
4.91%
2.46%
66
14.74
Buyback yield%
17.99
17.63
20.07
21.17
21.47
21.58
22.58
25.53
23.39
22.75
23.33
22.75
21.52
86
0.567
D/E ratiox
1.287
1.390
1.367
1.348
1.478
1.494
1.482
1.353
1.471
1.476
1.117
1.476
1.430
36
7.111
Enterprise value¥B
0.437
0.479
0.515
0.466
0.465
0.454
0.430
0.440
0.452
0.398
6.713
(3.07%)
(1.88%)
44
5.180
LT debt¥B
3.295
3.444
3.689
3.955
3.884
4.286
4.995
5.220
5.727
5.616
5.662
7.65%
5.44%
8
Revenue
¥6.607B
2.08%
1.00×
Cost of revenue
¥4.196B
2.02%
0.99×
Operating expenses
¥883.5M
2.31%
1.02×
Property and equipment
15.77%
Goodwill & intangibles
15.55%