1.326
Revenue¥B
8.263
8.448
8.527
8.574
8.803
9.028
9.205
9.152
9.474
9.551
1.464
1.64%
1.83%
42
7.39
Revenue growth%
23.52
20.65
22.93
20.53
18.87
16.40
15.87
13.19
15.01
16.10
23.66
15.87
17.64
51
5.73
Gross margin%
23.90
24.79
25.58
24.18
23.04
22.54
22.56
25.52
23.89
23.36
27.44
23.36
23.89
76
3.40
Operating margin%
22.14
24.08
21.24
20.82
22.32
20.49
17.97
18.08
20.96
19.92
10.07
19.92
20.89
59
5.50
Net margin%
6.10
6.96
7.92
8.26
6.91
9.77
8.97
9.98
7.18
8.94
15.36
8.97
8.09
62
28.33
P/E ratio (avg)x
7.745
7.979
7.169
7.116
6.135
6.625
5.766
5.925
5.681
5.842
37.40
5.842
6.380
11
11.58
EV/EBITx
15.88
16.76
17.96
20.69
24.07
23.63
23.32
27.55
28.75
28.86
16.06
27.55
23.47
67
14.47
FCF yield (avg)%
17.88
16.18
19.18
21.01
21.39
22.68
20.52
20.33
22.78
24.57
18.16
22.68
20.77
93
28.81
FCF margin%
4.58
5.98
4.94
7.48
7.90
5.61
6.62
8.20
6.93
8.84
15.34
6.93
6.78
6
1.169
FCF / Net incomex
0.946
0.976
1.064
1.067
1.144
1.281
1.522
1.606
1.800
2.007
1.058
1.606
1.213
13
26.07
ROIC%
18.91
20.45
18.99
17.20
19.17
20.65
19.69
18.42
15.80
18.21
2.25
18.42
18.95
44
21.69
Return on equity%
8.67
10.49
9.59
8.89
7.01
5.90
7.07
9.85
12.60
14.73
16.04
9.85
9.24
77
23.09
Return on assets%
4.34
6.82
9.60
7.58
8.89
10.52
10.37
7.52
8.11
9.45
3.47
9.45
8.50
77
0.68
EPS¥
0.89
0.92
0.91
0.89
1.06
1.25
1.30
1.49
1.54
1.60
0.73
8.67%
8.01%
—
19.36
EPS growth%
19.77
21.97
24.24
21.24
23.50
26.23
24.27
26.31
24.33
22.42
25.59
24.33
23.87
23
0.58
Bookvalue per sh¥
0.19
0.21
0.20
0.22
0.25
0.26
0.27
0.31
0.32
0.35
0.22
6.55%
5.75%
—
0.50
FCF per share¥
0.18
0.20
0.18
0.16
0.17
0.18
0.16
0.15
0.17
0.16
0.38
(1.08%)
(2.21%)
—
0.73
Dividend per sh¥
0.21
0.20
0.21
0.19
0.22
0.25
0.28
0.28
0.31
0.29
0.43
6.00%
3.55%
—
24.54
Div yield (avg)%
7.93
5.82
8.71
9.68
7.40
7.42
7.71
5.66
3.42
4.20
23.14
5.66
7.41
94
8.33
Payout ratio%
15.51
13.59
15.91
17.53
16.83
15.29
14.00
13.00
11.14
9.34
21.27
13.00
14.65
31
3.620
Shares (diluted)B
5.050
5.763
6.256
6.352
6.915
6.593
6.273
6.775
6.677
7.289
3.746
1.06%
3.78%
32
20.16
Buyback yield%
33.96
35.11
33.31
31.50
32.72
32.93
31.68
32.82
34.29
37.17
7.83
32.93
33.12
55
1.601
D/E ratiox
2.624
2.508
2.487
2.281
2.496
2.459
2.609
2.848
2.926
3.000
1.532
2.848
2.559
56
8.569
Enterprise value¥B
11.31
11.41
13.13
12.81
14.36
14.88
16.69
16.59
19.12
20.10
5.280
6.96%
6.01%
69
0.862
LT debt¥B
9.602
11.28
12.39
14.60
15.30
15.12
16.66
19.64
21.81
23.63
5.135
9.08%
10.02%
19
Revenue
¥9.551B
1.83%
1.00×
Cost of revenue
¥5.391B
1.78%
1.00×
Operating expenses
¥1.457B
1.74%
0.99×
Goodwill & intangibles
15.62%
Property and equipment
13.96%