7.506
Revenue¥B
5.740
5.953
6.239
6.365
6.724
6.925
7.034
7.229
7.387
7.560
8.130
2.37%
3.36%
47
2.58
Revenue growth%
9.38
12.26
11.10
10.29
8.56
8.07
7.36
7.33
8.48
6.67
2.38
7.36
8.52
23
11.98
Gross margin%
14.09
15.25
12.41
14.61
14.28
14.14
12.78
11.96
11.78
10.32
6.44
11.96
13.43
25
28.62
Operating margin%
8.54
8.77
9.00
9.89
8.45
9.77
12.49
15.18
13.03
13.02
14.67
13.02
9.83
45
4.66
Net margin%
22.17
24.63
23.73
26.16
26.98
28.12
30.69
29.68
29.96
28.11
2.98
29.68
27.54
46
30.77
P/E ratio (avg)x
42.62
43.58
51.29
56.97
56.48
67.08
76.92
89.40
100.8
99.69
19.86
89.40
62.03
38
12.40
EV/EBITx
44.58
54.15
53.91
54.71
62.90
64.64
70.70
74.96
73.31
80.50
9.629
73.31
63.77
90
26.62
FCF yield (avg)%
35.69
36.89
38.78
36.75
39.74
41.32
39.22
39.32
40.91
39.07
5.24
39.32
39.15
19
8.04
FCF margin%
10.20
12.44
10.79
11.15
9.46
8.56
10.45
12.46
12.84
14.37
24.07
12.46
10.97
30
0.605
FCF / Net incomex
1.066
1.034
1.142
1.153
1.250
1.309
1.271
1.365
1.464
1.379
1.328
1.365
1.261
65
4.29
ROIC%
28.61
30.15
31.57
32.96
32.61
32.56
30.69
30.46
30.97
30.90
3.34
30.90
30.93
68
16.93
Return on equity%
22.87
22.91
24.55
22.84
24.88
25.82
22.96
24.70
23.45
21.41
26.37
23.45
23.21
75
7.29
Return on assets%
4.09
3.01
2.48
1.56
2.00
2.85
5.76
8.16
6.91
7.51
17.88
6.91
3.55
65
3.75
EPS¥
4.77
5.12
5.99
6.55
6.76
7.89
8.68
10.39
11.74
11.61
3.88
11.41%
10.56%
—
18.33
EPS growth%
13.04
10.75
10.61
8.64
10.40
12.09
12.76
14.13
13.51
15.14
2.19
13.51
12.43
66
2.35
Bookvalue per sh¥
0.91
0.99
1.00
0.99
1.07
1.01
0.96
0.86
0.89
0.82
1.69
(5.20%)
(0.07%)
—
1.05
FCF per share¥
3.24
3.66
3.64
3.77
3.75
3.83
3.95
3.72
3.69
4.13
0.69
1.91%
1.96%
—
3.04
Dividend per sh¥
3.61
4.03
4.42
4.63
4.47
4.30
4.19
4.16
4.37
4.97
1.59
2.12%
4.55%
—
18.78
Div yield (avg)%
9.44
7.13
7.38
5.15
5.43
3.65
1.26
2.01
1.33
3.91
6.16
2.01
4.53
20
10.11
Payout ratio%
16.97
19.28
17.28
16.02
18.34
20.80
20.51
18.16
19.23
21.48
3.97
20.51
18.78
72
1.839
Shares (diluted)B
2.168
2.108
2.284
2.417
2.241
2.099
1.901
2.092
2.302
2.306
1.834
0.58%
1.55%
13
17.35
Buyback yield%
13.76
14.42
15.16
15.89
13.74
11.78
13.63
11.21
10.39
10.99
12.31
11.21
13.68
46
0.959
D/E ratiox
1.956
1.818
2.003
2.208
2.431
2.639
2.519
2.540
2.843
2.808
1.501
2.639
2.475
48
5.384
Enterprise value¥B
9.237
9.796
10.93
12.26
12.41
13.59
13.96
13.65
13.22
13.38
8.330
1.51%
4.66%
29
6.628
LT debt¥B
2.821
3.128
3.200
3.600
3.751
4.193
4.778
4.917
5.406
5.187
0.549
6.70%
5.61%
12
Revenue
¥7.560B
3.36%
1.00×
Cost of revenue
¥3.616B
3.13%
0.98×
Operating expenses
¥1.484B
3.73%
1.04×
Property and equipment
16.96%