3.671
Revenue¥B
2.382
2.471
2.558
2.665
2.779
2.819
2.944
3.078
3.227
3.301
3.964
3.51%
3.95%
53
27.98
Revenue growth%
8.03
8.26
11.08
12.83
15.05
14.94
13.24
12.77
14.65
12.05
29.98
13.24
12.80
67
7.84
Gross margin%
18.55
21.10
19.47
20.70
19.99
17.21
17.77
17.35
20.12
17.12
13.63
17.35
19.01
45
10.33
Operating margin%
15.72
16.92
18.42
18.81
21.31
20.09
18.26
20.62
21.71
20.08
4.21
20.09
19.44
22
16.10
Net margin%
17.88
17.66
18.08
17.69
19.06
19.85
19.69
18.33
20.95
21.57
6.49
19.85
18.69
8
28.72
P/E ratio (avg)x
13.86
13.52
15.37
16.61
16.07
15.70
15.53
16.80
17.87
19.52
31.79
16.80
15.88
38
17.69
EV/EBITx
36.59
42.78
41.17
42.21
47.80
56.25
61.33
67.01
71.13
80.75
27.07
67.01
52.03
51
25.99
FCF yield (avg)%
18.86
21.79
19.86
20.75
22.06
20.46
18.06
15.34
12.69
15.39
23.75
15.39
19.36
22
27.51
FCF margin%
8.90
7.23
9.31
9.42
8.55
7.72
7.41
7.46
8.58
8.44
16.74
7.72
8.49
93
1.527
FCF / Net incomex
1.104
1.166
1.123
1.233
1.275
1.357
1.231
1.269
1.231
1.112
1.239
1.231
1.231
26
8.29
ROIC%
21.65
22.64
24.41
27.19
29.36
28.14
26.47
29.40
28.94
30.47
9.35
28.94
27.66
83
10.97
Return on equity%
7.69
9.08
7.87
6.70
7.30
7.69
7.83
10.53
11.47
9.39
26.57
9.39
7.85
6
5.89
Return on assets%
4.15
5.87
4.59
2.91
2.65
0.40
3.18
5.84
4.54
3.63
17.58
3.63
3.89
29
0.18
EPS¥
0.48
0.46
0.44
0.44
0.41
0.46
0.51
0.57
0.55
0.63
0.20
8.84%
2.49%
—
9.83
EPS growth%
32.86
32.50
34.39
36.14
38.96
41.32
40.79
42.95
42.59
44.26
23.03
42.59
39.88
18
0.35
Bookvalue per sh¥
0.71
0.72
0.66
0.72
0.80
0.88
0.80
0.73
0.67
0.61
0.39
(5.49%)
(1.57%)
—
0.09
FCF per share¥
0.11
0.11
0.12
0.11
0.10
0.12
0.12
0.13
0.15
0.15
0.21
6.92%
2.13%
—
0.14
Dividend per sh¥
1.01
1.06
1.26
1.33
1.29
1.33
1.32
1.30
1.52
1.66
0.32
5.08%
6.22%
—
8.38
Div yield (avg)%
23.14
22.90
23.25
20.58
17.89
17.77
19.07
19.86
17.01
14.44
2.84
17.77
19.46
6
15.74
Payout ratio%
12.77
13.41
14.93
13.65
13.53
12.70
9.77
12.50
14.04
13.96
27.29
12.70
13.47
89
5.249
Shares (diluted)B
7.483
8.792
9.896
10.31
10.38
11.12
12.19
14.22
14.59
16.85
5.183
10.17%
8.75%
83
4.51
Buyback yield%
28.17
28.34
30.31
32.13
32.88
33.95
33.43
33.26
31.44
29.84
14.69
33.26
31.78
91
0.511
D/E ratiox
1.441
1.545
1.390
1.503
1.547
1.399
1.545
1.387
1.496
1.438
0.257
1.438
1.468
83
2.965
Enterprise value¥B
1.855
1.901
1.896
1.957
2.134
2.105
2.196
2.268
2.321
2.692
3.023
4.75%
3.65%
87
1.459
LT debt¥B
2.166
1.979
1.921
1.969
1.909
2.079
2.233
2.166
2.119
2.347
1.642
4.21%
1.65%
36
Revenue
¥3.301B
3.95%
1.00×
Cost of revenue
¥2.311B
3.95%
1.00×
Operating expenses
¥688.0M
4.64%
1.07×
Property and equipment
15.52%
Goodwill & intangibles
15.51%