2.020
Revenue¥B
2.626
2.802
2.906
2.999
3.116
3.313
3.463
3.585
3.667
3.817
2.258
4.14%
4.06%
19
6.92
Revenue growth%
24.69
25.40
23.67
22.64
25.59
22.94
24.22
24.33
21.81
22.76
22.25
22.94
23.95
76
9.38
Gross margin%
6.46
8.14
9.20
6.90
6.71
9.53
7.35
5.51
5.00
2.85
6.77
5.51
6.81
45
19.12
Operating margin%
24.89
22.84
23.20
20.61
18.69
17.95
17.12
17.41
16.31
16.92
6.25
17.12
18.32
59
5.22
Net margin%
18.62
20.91
20.32
22.51
20.07
17.58
15.25
17.39
20.02
17.20
13.01
17.39
19.32
13
20.04
P/E ratio (avg)x
10.27
10.21
11.06
11.34
12.53
12.73
12.38
12.83
12.51
13.56
8.640
12.73
12.44
31
21.07
EV/EBITx
40.87
41.51
48.14
49.98
48.46
52.64
51.25
52.54
62.68
71.35
21.32
52.64
50.61
59
11.55
FCF yield (avg)%
14.94
12.10
12.80
12.46
13.31
14.46
16.32
18.50
18.99
16.24
15.49
16.32
14.70
80
24.40
FCF margin%
23.65
25.90
24.85
22.53
21.22
18.61
19.29
21.68
18.91
16.10
18.81
18.91
21.45
11
0.305
FCF / Net incomex
2.197
2.240
2.304
2.297
2.665
2.526
2.858
2.953
3.032
3.269
1.329
2.953
2.596
70
9.20
ROIC%
11.19
12.62
15.09
17.15
15.71
13.27
10.32
12.28
10.99
8.33
3.52
10.99
12.45
56
22.84
Return on equity%
14.85
15.13
15.60
15.96
16.33
13.56
13.49
14.83
13.19
12.98
22.47
13.49
14.84
66
15.74
Return on assets%
21.35
23.57
21.13
19.63
16.66
17.46
18.12
20.58
18.99
18.13
9.00
18.13
19.31
55
1.34
EPS¥
2.72
3.17
3.38
3.79
3.82
4.09
4.55
5.27
5.69
5.34
1.50
6.94%
8.76%
—
16.22
EPS growth%
26.37
24.91
24.00
25.90
26.90
27.07
29.59
30.07
28.21
28.61
27.96
28.61
26.99
89
0.43
Bookvalue per sh¥
0.61
0.63
0.70
0.71
0.80
0.78
0.81
0.87
0.90
0.95
0.33
3.65%
3.99%
—
1.68
FCF per share¥
1.14
1.21
1.17
1.36
1.43
1.38
1.40
1.49
1.47
1.64
0.72
2.67%
4.05%
—
0.85
Dividend per sh¥
1.33
1.46
1.40
1.47
1.40
1.60
1.48
1.51
1.40
1.29
0.65
(1.61%)
1.01%
—
10.11
Div yield (avg)%
13.70
11.19
12.14
9.24
8.35
8.04
5.25
2.65
0.40
2.37
16.69
2.65
8.19
55
2.39
Payout ratio%
33.05
31.52
31.96
34.77
35.41
32.58
35.10
34.42
31.65
30.73
3.32
32.58
32.82
6
0.895
Shares (diluted)B
1.015
1.037
1.130
1.102
1.167
1.277
1.305
1.164
1.060
0.963
0.920
(3.77%)
(0.83%)
31
28.08
Buyback yield%
4.14
3.21
3.06
4.88
2.02
1.27
0.40
0.40
0.40
0.40
18.55
0.40
1.65
22
0.307
D/E ratiox
0.708
0.784
0.813
0.759
0.739
0.763
0.731
0.700
0.712
0.666
0.428
0.712
0.735
50
1.620
Enterprise value¥B
2.797
2.970
3.025
3.527
3.704
3.896
4.193
4.130
4.425
4.479
0.855
3.87%
5.88%
43
0.935
LT debt¥B
3.778
4.011
3.920
3.929
3.806
4.586
4.585
4.461
4.651
5.314
1.006
6.90%
4.85%
7
Revenue
¥3.817B
4.06%
1.00×
Cost of revenue
¥2.508B
3.86%
0.98×
Operating expenses
¥723.5M
5.14%
1.11×
Goodwill & intangibles
16.99%
Property and equipment
15.99%