1.530
Revenue¥B
5.733
5.917
5.972
6.127
6.281
6.536
6.691
6.857
6.860
6.953
1.714
2.05%
2.03%
30
15.75
Revenue growth%
14.36
13.64
12.06
14.60
15.09
17.11
14.15
11.92
14.83
16.40
28.03
14.83
14.48
38
13.14
Gross margin%
31.59
33.94
35.32
32.65
31.69
32.09
31.12
30.93
33.79
31.53
7.47
31.53
31.89
92
6.65
Operating margin%
15.03
15.39
16.60
17.42
20.10
20.68
22.04
23.33
20.48
22.16
6.74
22.04
20.29
56
17.31
Net margin%
5.54
6.26
4.55
6.17
6.43
6.67
5.27
2.72
4.94
6.54
10.24
5.27
5.85
46
30.51
P/E ratio (avg)x
21.00
23.08
25.33
24.70
25.80
28.24
27.06
29.00
26.01
25.94
22.17
27.06
25.87
11
28.72
EV/EBITx
45.78
49.91
46.89
42.42
44.80
49.47
52.70
53.36
51.09
55.26
28.14
52.70
49.69
86
8.46
FCF yield (avg)%
19.48
22.13
23.84
25.53
25.31
24.15
25.28
25.28
27.96
25.80
7.37
25.28
25.28
17
21.08
FCF margin%
5.85
6.88
9.57
11.66
11.71
12.45
10.07
11.14
8.40
11.37
22.17
11.14
10.61
14
0.656
FCF / Net incomex
0.919
0.842
0.732
0.682
0.657
0.644
0.560
0.566
0.481
0.450
0.916
0.560
0.650
34
5.66
ROIC%
17.35
19.02
19.77
21.73
18.76
15.86
16.32
17.99
18.14
16.83
6.20
16.83
18.06
66
9.57
Return on equity%
26.04
25.47
27.67
25.69
25.22
23.31
24.18
25.23
23.92
23.58
24.20
23.92
25.23
52
12.01
Return on assets%
33.09
31.88
28.90
30.05
27.35
26.76
27.53
27.50
26.14
28.27
27.04
27.50
27.90
41
1.70
EPS¥
1.85
1.58
1.36
1.20
1.17
1.24
1.13
1.08
1.08
0.98
1.79
(3.62%)
(5.62%)
—
28.77
EPS growth%
6.02
4.79
2.76
0.40
0.40
0.40
0.40
0.40
1.95
2.51
19.53
0.40
1.17
10
2.47
Bookvalue per sh¥
5.32
5.17
4.83
4.51
4.54
5.18
5.39
5.82
5.81
6.60
3.03
7.78%
3.35%
—
2.13
FCF per share¥
5.12
6.08
5.90
6.61
7.85
9.07
10.84
11.88
12.65
14.43
3.43
12.94%
10.82%
—
3.25
Dividend per sh¥
0.93
0.87
0.94
0.96
0.89
0.95
0.83
0.78
0.84
0.77
4.24
(2.98%)
(1.22%)
—
7.03
Div yield (avg)%
11.46
12.44
10.31
12.88
13.96
16.25
19.12
16.12
15.91
18.57
2.51
16.25
14.94
89
6.78
Payout ratio%
8.90
6.66
8.38
6.70
7.95
9.29
10.81
11.78
13.39
15.98
19.08
11.78
9.09
73
540.4
Shares (diluted)M
694.3
795.5
793.3
800.0
759.5
709.0
791.2
784.0
755.8
762.3
512.6
0.07%
1.77%
12
3.63
Buyback yield%
4.63
3.95
2.37
0.40
0.40
2.98
5.43
8.42
5.91
5.36
9.17
5.43
4.29
78
1.614
D/E ratiox
1.356
1.317
1.497
1.607
1.658
1.559
1.671
1.606
1.734
1.640
1.727
1.640
1.607
13
4.903
Enterprise value¥B
9.860
10.42
11.37
13.03
12.89
14.41
16.29
16.56
16.12
17.23
1.850
5.97%
7.19%
69
2.536
LT debt¥B
5.612
5.229
5.093
5.302
5.854
6.420
6.577
6.495
6.836
6.470
6.688
2.02%
1.93%
76
Revenue
¥6.953B
2.03%
1.00×
Cost of revenue
¥4.226B
1.71%
0.97×
Operating expenses
¥1.178B
2.37%
1.03×
Property and equipment
17.69%