9.853
Revenue¥B
6.749
6.878
6.841
6.863
7.128
7.243
7.470
7.485
7.502
7.785
10.75
1.78%
1.50%
7
24.02
Revenue growth%
9.17
7.70
8.50
8.89
5.96
4.92
3.62
5.33
7.78
8.91
28.59
5.33
7.74
63
16.76
Gross margin%
17.22
16.70
14.85
12.75
13.03
11.82
11.19
9.90
10.46
11.74
5.53
11.19
12.29
80
18.35
Operating margin%
27.29
29.69
30.40
29.88
27.91
27.96
25.73
22.91
25.81
28.71
21.44
25.81
27.94
15
27.97
Net margin%
21.60
21.32
20.81
18.82
19.28
17.80
19.48
18.71
16.20
19.05
6.04
18.71
19.17
49
27.48
P/E ratio (avg)x
29.52
31.77
34.23
34.06
39.83
39.14
43.70
48.07
55.12
53.88
35.40
48.07
39.48
68
35.81
EV/EBITx
28.75
30.89
30.25
27.20
26.55
28.16
25.23
25.87
25.04
22.02
16.10
25.23
26.87
25
28.07
FCF yield (avg)%
12.58
10.76
8.87
7.66
8.57
7.46
5.18
4.01
3.55
3.39
28.14
4.01
7.56
17
29.25
FCF margin%
10.26
12.25
14.73
15.99
16.11
17.34
17.67
19.50
17.49
17.21
12.76
17.49
16.66
80
0.161
FCF / Net incomex
1.210
1.262
1.294
1.492
1.763
1.696
1.617
1.763
1.923
1.914
1.097
1.763
1.657
38
14.27
ROIC%
8.43
10.36
10.17
10.16
10.51
13.19
15.26
15.26
12.90
13.70
20.63
13.70
11.71
68
14.91
Return on equity%
27.28
25.18
23.77
25.35
25.34
28.22
29.90
29.24
29.21
26.56
8.90
29.21
26.92
55
19.01
Return on assets%
14.79
14.56
16.80
18.07
20.57
17.90
17.34
17.00
17.06
18.97
11.67
17.34
17.20
94
2.30
EPS¥
1.12
1.15
1.19
1.13
1.16
1.18
1.30
1.38
1.43
1.33
2.47
2.81%
2.48%
—
8.90
EPS growth%
25.68
23.12
25.15
25.71
27.55
28.31
30.30
28.20
28.02
28.06
23.08
28.20
27.78
15
2.92
Bookvalue per sh¥
1.08
1.07
1.05
1.00
0.97
1.05
0.96
1.05
1.02
0.95
1.74
(0.47%)
(1.45%)
—
3.28
FCF per share¥
3.16
3.11
2.96
2.84
2.80
2.91
2.89
3.03
3.07
3.48
2.40
4.47%
0.45%
—
2.90
Dividend per sh¥
0.88
0.88
0.93
0.94
1.01
1.04
1.15
1.28
1.36
1.31
3.07
5.34%
3.75%
—
9.65
Div yield (avg)%
14.53
15.12
17.59
18.60
18.35
15.73
16.66
19.23
16.27
13.89
20.50
16.27
16.47
34
5.62
Payout ratio%
6.62
6.48
4.30
2.72
3.80
4.37
4.25
6.14
3.96
6.11
16.83
4.37
4.33
83
0.820
Shares (diluted)B
1.211
1.323
1.482
1.491
1.599
1.819
1.866
2.078
1.939
1.984
0.851
4.41%
6.49%
33
12.77
Buyback yield%
9.26
7.67
10.06
9.49
11.17
12.33
11.36
11.10
9.90
9.30
23.14
11.10
9.98
49
0.894
D/E ratiox
0.983
1.041
1.126
1.202
1.189
1.167
1.227
1.404
1.510
1.758
0.642
1.404
1.196
59
6.122
Enterprise value¥B
8.106
8.030
7.971
8.379
8.153
8.864
8.388
8.738
9.574
9.607
5.966
3.34%
3.18%
55
8.690
LT debt¥B
3.326
3.601
3.665
3.487
3.279
3.023
3.007
2.754
2.645
2.643
3.777
(4.22%)
(2.13%)
79
Revenue
¥7.785B
1.50%
1.00×
Cost of revenue
¥4.580B
1.39%
0.99×
Operating expenses
¥791.1M
1.11%
0.96×
Property and equipment
21.06%
Goodwill & intangibles
14.61%