2.728
Revenue¥B
7.740
7.693
7.876
8.104
8.342
8.317
8.165
8.342
8.289
8.513
2.996
0.41%
0.88%
28
14.82
Revenue growth%
8.64
9.78
9.04
11.85
13.75
14.15
16.42
13.50
11.01
9.39
9.57
13.50
11.43
47
21.29
Gross margin%
17.76
17.52
16.30
18.41
16.67
14.40
12.77
10.28
11.73
10.98
23.43
11.73
15.35
11
3.96
Operating margin%
32.27
33.40
35.51
36.07
38.56
39.90
37.90
38.42
40.50
37.79
4.13
38.42
37.84
71
26.06
Net margin%
0.79
1.86
3.34
2.73
1.07
3.29
5.10
5.48
5.99
5.09
18.50
5.10
3.31
89
6.773
P/E ratio (avg)x
19.93
21.73
22.78
24.73
21.36
19.32
16.91
15.76
15.57
15.61
8.295
15.76
19.62
43
33.06
EV/EBITx
24.25
22.61
24.55
23.83
25.00
22.53
22.11
21.80
19.64
21.18
7.441
21.80
22.57
85
8.42
FCF yield (avg)%
35.87
37.67
37.76
37.19
38.37
40.50
37.53
35.14
35.02
34.42
5.56
35.14
37.36
62
24.15
FCF margin%
6.47
4.83
4.13
6.25
8.95
6.89
3.98
6.97
4.31
1.84
25.58
4.31
5.54
41
0.148
FCF / Net incomex
1.741
1.752
1.852
1.809
1.989
2.127
2.268
2.555
2.389
2.796
1.770
2.389
2.058
24
9.36
ROIC%
10.09
9.62
6.89
4.63
4.76
4.06
1.69
0.40
2.60
1.58
17.36
1.69
4.35
35
18.50
Return on equity%
28.21
28.91
26.31
26.48
26.67
27.78
25.34
24.96
22.44
22.27
13.17
24.96
26.39
9
21.95
Return on assets%
28.24
26.18
26.34
24.75
22.41
20.56
18.50
20.25
22.27
22.88
7.79
20.56
22.65
15
5.30
EPS¥
15.13
16.85
17.11
15.58
15.10
14.16
14.06
14.08
13.49
14.90
5.90
(0.26%)
(0.83%)
—
15.60
EPS growth%
23.11
21.09
20.81
21.88
22.94
20.14
18.28
19.77
20.31
22.80
25.66
20.14
20.95
45
10.20
Bookvalue per sh¥
12.51
12.94
14.25
15.68
16.77
17.05
19.13
20.91
21.90
22.46
17.03
6.01%
5.33%
—
4.96
FCF per share¥
10.55
11.33
12.59
14.14
14.54
15.86
16.30
16.68
17.82
17.34
14.55
3.58%
5.22%
—
4.80
Dividend per sh¥
2.97
2.81
2.86
2.55
2.50
2.78
3.07
3.34
3.12
2.83
12.36
2.50%
0.60%
—
27.93
Div yield (avg)%
26.76
28.99
31.77
34.42
36.30
37.19
36.84
36.22
34.74
34.78
28.25
36.22
34.76
26
27.43
Payout ratio%
6.05
6.38
4.68
6.22
7.79
10.16
10.43
8.22
8.13
10.66
8.00
10.16
7.96
72
474.6
Shares (diluted)M
455.2
458.8
476.5
422.0
450.0
399.8
345.8
311.9
282.9
245.3
465.7
(11.43%)
(5.44%)
87
3.52
Buyback yield%
0.89
0.40
0.40
1.36
0.40
2.64
0.40
0.40
2.12
1.62
25.02
1.62
0.65
48
0.334
D/E ratiox
0.298
0.320
0.317
0.339
0.320
0.276
0.269
0.248
0.224
0.236
1.173
0.248
0.287
81
8.099
Enterprise value¥B
11.06
12.97
12.60
12.89
12.73
12.66
13.01
15.73
17.78
18.65
8.500
7.93%
7.38%
14
4.561
LT debt¥B
3.064
3.141
2.905
3.010
2.776
3.001
3.157
3.239
3.329
3.522
4.450
4.87%
1.71%
57
Revenue
¥8.513B
0.88%
1.00×
Cost of revenue
¥5.959B
0.88%
1.00×
Operating expenses
¥1.627B
0.85%
1.00×
Goodwill & intangibles
16.16%
Property and equipment
15.86%