37.25
Revenue¥B
30.05
29.63
30.09
30.19
30.72
30.94
30.70
30.91
31.58
31.81
39.47
0.70%
0.80%
66
10.19
Revenue growth%
1.20
3.14
4.56
3.39
1.80
0.40
3.35
0.81
3.65
6.38
18.92
3.35
3.24
21
27.65
Gross margin%
10.98
10.67
9.27
8.60
7.39
9.78
9.60
8.65
10.18
13.18
9.06
9.78
9.69
62
25.86
Operating margin%
35.87
37.09
37.79
38.01
40.73
41.54
43.90
44.23
44.04
45.88
22.12
44.04
41.14
84
15.17
Net margin%
8.48
10.46
10.95
9.63
9.98
10.26
7.53
7.00
5.89
2.98
26.73
7.00
9.06
36
16.97
P/E ratio (avg)x
28.83
25.61
22.00
21.20
21.12
18.87
19.74
20.35
20.99
18.13
9.029
19.74
21.06
18
23.39
EV/EBITx
24.49
24.05
22.48
21.11
19.95
18.78
20.57
22.40
24.03
22.75
28.11
22.40
22.44
38
12.31
FCF yield (avg)%
7.04
7.93
7.35
7.56
8.84
8.88
7.24
5.20
7.88
8.81
25.17
7.88
7.72
50
4.63
FCF margin%
22.38
21.15
18.74
20.81
19.73
17.77
18.19
16.14
17.45
15.62
24.53
17.45
18.46
94
0.769
FCF / Net incomex
1.821
1.969
2.279
2.287
2.663
2.551
3.045
2.998
2.905
3.042
1.141
2.998
2.607
71
21.13
ROIC%
27.64
26.04
24.55
21.59
19.28
19.42
18.77
17.45
17.57
18.20
15.61
18.20
19.35
73
18.88
Return on equity%
9.56
9.65
6.68
7.70
5.74
5.69
7.36
4.83
7.47
4.55
29.54
5.69
7.02
79
24.69
Return on assets%
21.56
22.41
25.40
25.37
24.08
24.16
26.95
28.10
31.04
32.03
18.69
28.10
25.38
77
2.43
EPS¥
2.00
2.03
2.01
2.30
2.22
2.37
2.36
2.74
2.66
2.76
2.62
4.45%
3.22%
—
7.86
EPS growth%
26.08
29.08
27.80
25.46
25.06
22.35
20.89
18.87
16.75
17.81
7.15
18.87
23.70
22
1.53
Bookvalue per sh¥
3.00
3.54
3.62
3.88
4.21
4.81
5.03
5.29
6.19
6.66
2.83
9.58%
9.10%
—
2.73
FCF per share¥
1.63
1.79
1.62
1.72
1.85
1.65
1.79
1.94
1.96
1.74
2.94
(1.24%)
0.13%
—
3.06
Dividend per sh¥
2.27
2.14
2.18
2.08
1.90
1.76
1.88
1.66
1.52
1.62
1.47
(3.14%)
(4.08%)
—
3.24
Div yield (avg)%
25.67
28.63
29.96
29.92
30.70
33.00
34.78
34.17
35.55
36.32
20.88
34.78
31.85
22
22.74
Payout ratio%
2.56
0.40
1.50
0.89
1.40
3.23
3.87
1.89
3.57
4.99
4.70
3.57
2.23
27
5.326
Shares (diluted)B
7.575
7.991
8.002
9.601
10.52
10.85
11.62
11.69
13.93
14.85
5.200
7.13%
7.07%
81
18.19
Buyback yield%
5.95
3.32
5.05
3.80
5.62
6.59
6.91
3.94
4.54
5.36
23.77
5.36
5.20
51
0.458
D/E ratiox
0.834
0.863
0.791
0.785
0.695
0.621
0.565
0.525
0.520
0.576
1.165
0.565
0.658
71
23.73
Enterprise value¥B
19.43
22.19
25.94
26.63
30.02
33.27
36.56
36.61
38.78
39.50
35.24
5.64%
8.87%
36
30.06
LT debt¥B
31.96
32.11
29.59
28.94
28.65
27.06
27.95
27.86
28.18
26.63
20.42
(1.45%)
(2.70%)
22
Revenue
¥31.81B
0.80%
1.00×
Cost of revenue
¥21.54B
0.91%
1.01×
Operating expenses
¥5.257B
0.91%
1.01×
Goodwill & intangibles
18.76%
Property and equipment
18.29%