6.606
Revenue¥B
6.158
6.638
6.907
7.411
7.941
8.329
9.000
9.627
10.25
10.68
7.322
6.10%
6.25%
84
8.98
Revenue growth%
14.77
12.01
12.06
10.10
9.60
6.94
5.46
6.96
7.12
9.28
4.79
6.96
9.44
71
21.39
Gross margin%
15.60
17.27
19.26
19.71
21.78
21.80
23.02
21.47
21.98
24.80
8.44
21.98
21.62
6
20.44
Operating margin%
10.55
9.99
7.63
9.22
8.12
10.01
8.76
8.43
6.62
7.02
18.78
8.43
8.60
56
13.68
Net margin%
10.44
12.63
12.54
11.26
8.85
9.52
8.39
10.18
8.08
5.88
14.63
8.39
9.85
32
36.02
P/E ratio (avg)x
12.22
12.84
14.91
14.77
16.05
17.97
17.26
18.41
20.25
22.62
16.97
18.41
16.65
80
29.26
EV/EBITx
41.39
45.95
41.22
39.48
38.88
35.23
32.14
29.07
26.20
24.38
23.61
29.07
37.05
77
25.99
FCF yield (avg)%
7.45
10.23
9.60
12.18
11.09
9.70
10.21
11.77
12.15
9.88
9.03
10.21
10.22
62
26.35
FCF margin%
11.11
8.99
6.37
3.44
3.58
6.45
8.69
8.52
7.24
6.17
25.19
7.24
6.85
36
1.054
FCF / Net incomex
0.983
1.088
1.160
1.310
1.293
1.492
1.652
1.843
2.180
2.339
0.273
1.843
1.401
91
16.85
ROIC%
1.87
0.40
1.81
4.73
1.80
0.40
0.40
0.40
3.35
1.71
21.61
0.40
1.76
42
16.68
Return on equity%
28.73
29.43
26.57
28.34
27.54
28.10
25.71
28.03
25.27
26.59
24.87
26.59
27.78
94
5.10
Return on assets%
0.55
2.94
4.00
4.53
4.25
6.41
6.21
7.56
6.61
3.70
7.65
6.41
4.39
36
1.22
EPS¥
1.07
1.01
1.00
1.08
1.04
1.16
1.25
1.33
1.51
1.68
1.35
10.09%
5.47%
—
12.43
EPS growth%
15.69
15.74
15.16
15.70
16.34
19.09
17.16
17.53
19.29
21.36
2.36
19.09
16.75
19
0.62
Bookvalue per sh¥
1.21
1.22
1.19
1.25
1.49
1.80
2.08
2.18
2.20
2.22
1.97
8.32%
7.39%
—
1.05
FCF per share¥
0.42
0.45
0.42
0.37
0.31
0.34
0.37
0.36
0.37
0.36
0.65
2.49%
(1.82%)
—
0.72
Dividend per sh¥
1.50
1.51
1.65
1.67
1.56
1.39
1.27
1.11
0.95
0.98
1.84
(8.93%)
(4.53%)
—
5.03
Div yield (avg)%
4.78
5.03
4.29
4.28
1.32
1.29
0.99
1.32
0.40
1.05
16.62
1.05
1.32
23
7.61
Payout ratio%
15.05
16.82
15.38
14.73
14.45
16.80
19.17
20.40
17.78
14.94
15.95
17.78
16.09
53
1.746
Shares (diluted)B
1.973
2.009
2.069
2.416
2.612
2.996
3.372
3.498
4.096
3.973
1.699
8.75%
8.58%
52
9.37
Buyback yield%
25.27
22.69
20.94
20.12
17.26
15.56
17.64
16.01
17.64
19.20
16.85
17.64
18.42
24
0.623
D/E ratiox
1.524
1.553
1.525
1.410
1.460
1.367
1.323
1.332
1.338
1.462
0.393
1.338
1.435
24
4.327
Enterprise value¥B
3.720
3.625
3.726
3.483
3.906
4.526
4.535
4.914
5.026
5.153
1.406
5.70%
3.41%
30
6.076
LT debt¥B
2.747
3.008
2.813
2.617
2.837
2.766
2.487
2.701
2.836
2.511
8.452
(2.41%)
(1.96%)
18
Revenue
¥10.68B
6.25%
1.00×
Cost of revenue
¥7.473B
6.25%
1.00×
Operating expenses
¥2.072B
6.47%
1.02×
Property and equipment
15.89%