15.03
Revenue¥B
23.41
23.87
24.88
25.01
25.84
25.96
26.23
26.70
26.74
26.84
16.10
0.76%
1.58%
26
10.88
Revenue growth%
21.79
23.80
24.62
25.06
27.75
30.13
30.33
29.42
29.31
26.77
11.81
29.42
27.26
58
3.68
Gross margin%
18.17
15.97
18.49
17.81
16.62
17.94
15.55
18.12
15.20
13.43
24.85
15.55
17.21
5
22.44
Operating margin%
13.30
15.08
13.82
15.26
14.39
15.06
12.67
15.28
15.15
15.91
23.52
15.15
15.07
78
28.20
Net margin%
12.40
11.88
9.77
11.39
9.25
8.12
5.38
4.19
2.83
1.32
22.59
4.19
8.69
23
29.65
P/E ratio (avg)x
17.23
17.12
17.49
21.20
23.87
27.42
32.90
38.13
44.30
44.39
19.43
38.13
25.65
33
9.057
EV/EBITx
34.97
38.75
40.35
42.62
42.61
49.24
50.16
50.80
50.67
55.97
26.90
50.67
45.93
76
5.32
FCF yield (avg)%
26.65
28.07
27.79
25.31
26.51
26.33
26.32
24.50
26.36
24.27
2.48
26.32
26.34
16
12.04
FCF margin%
9.99
12.94
11.37
12.75
15.60
13.28
13.90
14.37
15.20
12.54
4.33
13.90
13.11
41
0.302
FCF / Net incomex
1.867
1.999
1.893
2.197
2.114
2.052
2.072
2.383
2.647
2.546
1.126
2.383
2.093
65
15.06
ROIC%
3.62
3.17
5.01
5.68
3.50
5.32
2.67
4.20
2.60
1.58
13.39
2.67
3.56
48
27.29
Return on equity%
21.36
18.79
21.76
20.82
18.44
16.60
18.87
21.64
19.71
20.22
9.89
19.71
19.97
33
22.15
Return on assets%
11.76
14.73
16.19
15.96
15.02
12.62
9.87
9.35
9.18
10.56
11.76
9.87
12.19
74
0.74
EPS¥
2.21
2.55
2.86
2.87
3.32
3.85
4.10
4.18
4.15
4.60
0.83
6.74%
7.65%
—
3.37
EPS growth%
7.22
5.86
3.12
0.75
0.40
2.66
2.21
4.01
5.72
8.53
21.12
4.01
3.57
41
2.91
Bookvalue per sh¥
2.71
2.69
2.54
2.71
2.58
3.03
3.57
3.54
3.36
3.87
1.01
8.46%
3.53%
—
0.91
FCF per share¥
2.05
2.01
1.94
1.73
1.87
1.88
2.00
1.95
1.92
1.72
2.42
(1.64%)
(3.02%)
—
2.46
Dividend per sh¥
2.53
2.85
3.03
3.06
2.96
3.34
3.26
3.57
4.03
4.24
0.53
7.47%
6.28%
—
23.35
Div yield (avg)%
33.84
32.11
29.51
29.46
32.05
32.46
33.14
32.39
33.48
32.36
18.37
32.46
32.37
32
13.19
Payout ratio%
3.18
5.50
8.39
10.61
8.45
5.64
3.39
5.12
5.72
2.80
25.69
5.12
5.57
78
2.785
Shares (diluted)B
2.771
2.467
2.589
2.418
2.613
2.353
2.438
2.511
2.481
2.445
2.945
(1.32%)
(1.10%)
46
21.21
Buyback yield%
8.73
9.97
11.93
9.54
6.68
8.83
10.36
9.04
11.85
9.11
10.59
9.11
9.32
46
1.696
D/E ratiox
1.094
1.094
1.071
0.991
0.945
0.945
0.869
0.951
0.972
1.057
1.714
0.951
0.982
82
19.16
Enterprise value¥B
39.01
46.29
49.05
56.72
66.91
63.86
62.13
62.29
62.30
69.32
4.822
0.71%
7.29%
75
14.87
LT debt¥B
6.857
6.602
6.238
5.893
6.390
6.398
5.676
4.817
4.543
4.465
21.64
(6.92%)
(4.80%)
95
Revenue
¥26.84B
1.58%
1.00×
Cost of revenue
¥15.19B
1.58%
1.00×
Operating expenses
¥3.585B
1.23%
0.97×
Property and equipment
14.40%