1.273
Revenue¥B
4.078
4.146
4.246
4.344
4.387
4.426
4.413
4.525
4.525
4.631
1.383
1.09%
1.37%
50
29.15
Revenue growth%
6.58
7.88
6.01
6.73
5.29
4.74
3.04
2.56
4.26
6.13
19.66
4.26
5.65
27
19.41
Gross margin%
1.34
0.40
2.70
1.38
4.32
3.36
5.98
4.53
4.36
5.93
23.53
4.53
3.84
64
7.29
Operating margin%
29.17
28.32
26.12
26.57
29.31
27.42
28.25
28.03
27.49
30.02
11.03
28.03
28.14
20
21.59
Net margin%
25.65
25.61
27.47
25.00
26.61
28.93
30.17
29.12
31.18
28.60
14.18
29.12
28.03
63
31.07
P/E ratio (avg)x
11.98
12.25
12.64
12.33
11.57
10.19
10.27
10.58
9.611
9.835
9.193
10.19
11.07
5
19.84
EV/EBITx
56.59
54.44
55.50
55.44
52.37
59.38
57.76
65.33
66.98
68.29
33.47
65.33
57.17
55
8.54
FCF yield (avg)%
0.40
2.03
2.20
3.62
1.06
0.40
0.61
0.40
0.40
2.82
24.49
0.40
0.83
19
5.46
FCF margin%
26.38
25.84
24.63
23.25
21.84
20.36
20.52
20.91
20.92
18.93
6.09
20.52
21.38
27
1.613
FCF / Net incomex
1.249
1.291
1.394
1.375
1.407
1.386
1.355
1.463
1.624
1.553
1.342
1.463
1.390
78
14.71
ROIC%
12.89
12.22
13.01
15.12
17.80
18.68
15.76
15.01
12.28
13.87
11.54
15.01
14.44
63
7.97
Return on equity%
26.11
27.69
29.53
31.27
34.12
31.27
33.49
32.39
32.33
32.67
15.90
32.39
31.80
93
10.32
Return on assets%
7.52
5.08
2.79
2.95
2.36
3.18
1.02
0.40
1.03
3.58
11.56
1.03
2.87
26
1.53
EPS¥
2.98
3.48
4.04
3.99
4.46
4.63
4.83
5.07
4.91
4.98
1.61
2.25%
6.77%
—
5.35
EPS growth%
15.25
16.54
15.09
16.88
15.56
15.14
16.24
16.85
15.55
17.54
6.48
16.24
15.90
77
0.56
Bookvalue per sh¥
2.33
2.68
3.18
3.15
3.46
4.06
4.36
4.45
5.26
5.61
1.70
10.18%
10.66%
—
0.66
FCF per share¥
2.18
2.07
2.14
2.31
2.53
2.59
2.54
2.35
2.53
2.32
0.79
(1.71%)
0.91%
—
0.50
Dividend per sh¥
0.50
0.53
0.57
0.62
0.62
0.69
0.77
0.82
0.76
0.71
2.21
2.78%
4.38%
—
3.68
Div yield (avg)%
17.41
14.53
14.52
15.64
16.82
17.08
16.27
18.35
18.14
18.64
29.96
18.14
16.95
9
26.67
Payout ratio%
0.93
0.40
1.03
3.81
5.71
3.93
5.90
4.05
4.19
3.79
2.71
4.05
3.87
86
1.183
Shares (diluted)B
1.325
1.416
1.418
1.479
1.431
1.515
1.642
1.778
1.534
1.447
1.154
0.21%
0.15%
32
18.41
Buyback yield%
0.40
0.40
2.81
4.93
6.13
4.16
2.20
3.43
3.76
6.17
19.02
3.76
3.59
24
0.105
D/E ratiox
0.590
0.542
0.523
0.528
0.551
0.549
0.475
0.494
0.521
0.559
0.379
0.521
0.535
62
1.233
Enterprise value¥B
6.219
6.793
8.183
9.511
11.30
12.37
14.48
16.26
18.02
19.33
1.191
11.35%
13.07%
49
3.590
LT debt¥B
3.279
3.085
3.025
3.239
3.241
3.432
3.205
3.323
3.115
3.147
3.028
(0.59%)
(1.05%)
78
Revenue
¥4.631B
1.37%
1.00×
Cost of revenue
¥2.455B
1.12%
0.98×
Operating expenses
¥675.1M
1.81%
1.04×
Property and equipment
18.55%
Goodwill & intangibles
15.66%