9.220
Revenue¥B
20.14
20.67
20.57
20.33
20.36
20.88
21.40
21.75
21.85
22.03
9.699
1.59%
1.01%
85
12.94
Revenue growth%
31.88
33.72
32.79
31.66
31.69
32.25
32.38
32.31
29.33
29.30
19.01
32.25
32.07
40
20.66
Gross margin%
20.61
20.67
21.43
23.11
25.15
24.63
25.56
28.48
31.04
31.56
15.14
28.48
24.89
86
8.20
Operating margin%
23.59
21.89
21.75
18.94
17.77
18.07
16.83
16.72
17.60
16.01
23.86
16.83
17.92
57
25.79
Net margin%
7.05
9.08
11.55
13.46
11.05
13.67
13.36
12.09
9.86
12.33
21.89
12.33
11.82
65
10.39
P/E ratio (avg)x
17.05
16.97
16.10
17.43
16.64
16.03
16.45
18.67
19.24
20.83
36.52
18.67
17.01
18
28.40
EV/EBITx
48.96
48.68
57.10
55.73
58.42
56.38
61.80
69.20
77.40
74.87
17.47
69.20
57.76
35
14.76
FCF yield (avg)%
16.87
19.18
16.25
14.55
14.69
16.69
14.89
16.29
16.18
17.24
29.24
16.29
16.27
91
12.42
FCF margin%
17.38
17.49
18.69
19.40
21.57
20.21
21.55
20.11
20.46
20.68
7.34
20.46
20.16
74
0.266
FCF / Net incomex
2.871
2.963
2.903
2.911
2.987
3.607
3.741
4.227
4.550
5.485
1.269
4.227
3.297
78
12.83
ROIC%
24.79
25.27
24.00
24.91
24.21
23.11
21.73
22.11
19.85
20.40
22.88
21.73
23.55
59
5.29
Return on equity%
16.36
19.07
18.07
19.71
20.31
23.18
22.19
25.03
26.15
26.41
5.58
25.03
21.25
63
4.78
Return on assets%
7.14
9.76
12.40
11.14
13.13
11.67
13.84
13.71
13.97
12.61
4.62
13.71
12.51
66
0.74
EPS¥
1.11
1.26
1.38
1.38
1.64
1.82
1.84
1.77
2.00
2.21
0.77
6.20%
8.75%
—
14.69
EPS growth%
14.05
15.55
12.91
15.61
14.02
11.18
9.61
11.17
10.36
12.48
26.51
11.17
12.70
24
0.31
Bookvalue per sh¥
0.47
0.50
0.48
0.50
0.54
0.55
0.56
0.53
0.54
0.55
0.42
0.37%
2.73%
—
0.44
FCF per share¥
0.94
1.11
1.14
1.33
1.50
1.73
1.69
1.78
1.86
2.22
0.58
8.15%
9.04%
—
0.20
Dividend per sh¥
0.54
0.55
0.63
0.64
0.69
0.77
0.82
0.84
0.87
0.97
0.57
6.99%
6.91%
—
25.53
Div yield (avg)%
21.15
21.02
22.02
24.19
22.21
24.70
27.05
29.13
28.18
26.79
16.22
27.05
24.44
91
15.71
Payout ratio%
14.71
15.90
13.54
12.18
10.46
11.99
9.66
8.95
6.82
9.51
7.58
9.51
11.23
89
14.52
Shares (diluted)B
18.27
19.26
19.11
18.30
19.39
19.55
18.37
17.06
18.92
20.48
14.86
1.09%
0.83%
34
4.07
Buyback yield%
15.80
14.81
16.54
18.83
18.26
21.14
21.01
23.96
25.52
27.49
22.22
23.96
19.92
30
0.372
D/E ratiox
1.440
1.437
1.419
1.420
1.526
1.507
1.470
1.337
1.221
1.053
1.515
1.337
1.429
63
21.43
Enterprise value¥B
14.18
13.96
14.37
14.08
15.17
17.65
18.03
17.10
16.93
15.76
10.31
0.76%
0.90%
73
18.92
LT debt¥B
11.98
12.21
11.13
12.61
11.97
11.64
12.23
11.57
11.15
11.88
23.36
(0.14%)
0.01%
27
Revenue
¥22.03B
1.01%
1.00×
Cost of revenue
¥15.42B
1.01%
1.00×
Operating expenses
¥4.093B
1.35%
1.03×
Goodwill & intangibles
19.38%
Property and equipment
17.95%