0.352
Revenue¥B
5.566
5.563
5.500
5.615
5.672
5.544
5.449
5.347
5.361
5.270
0.386
(1.46%)
(0.31%)
62
3.47
Revenue growth%
22.32
25.27
27.98
26.63
28.35
25.71
26.31
26.20
28.36
28.88
20.13
26.31
26.47
38
26.92
Gross margin%
16.07
15.56
14.61
11.67
13.53
10.92
9.15
11.53
13.81
16.38
14.24
11.53
13.67
90
25.85
Operating margin%
19.27
19.27
20.22
19.80
21.88
19.83
22.67
22.17
22.18
20.13
9.09
22.17
20.18
77
5.09
Net margin%
11.02
12.60
12.79
13.90
16.57
18.25
20.80
19.16
17.13
19.57
21.97
19.16
16.85
83
10.16
P/E ratio (avg)x
12.14
12.59
13.07
13.09
13.49
13.68
13.21
11.64
10.44
10.77
17.13
11.64
12.83
69
25.26
EV/EBITx
35.56
39.24
36.55
38.32
41.87
44.68
45.58
51.00
50.00
47.72
22.80
47.72
43.27
40
19.54
FCF yield (avg)%
23.52
25.72
23.84
26.62
24.28
22.14
19.58
20.80
19.60
18.75
6.35
19.60
22.83
58
2.76
FCF margin%
18.16
20.68
23.13
21.48
20.18
20.01
18.87
20.68
19.56
18.79
2.72
19.56
20.09
52
0.839
FCF / Net incomex
0.952
1.096
1.255
1.484
1.661
1.777
1.922
2.073
2.168
2.541
0.970
2.073
1.719
62
6.24
ROIC%
15.79
17.58
19.55
18.76
18.88
16.06
15.92
16.65
13.90
16.25
8.02
16.06
16.45
10
8.37
Return on equity%
33.24
31.56
30.39
29.56
32.43
30.34
31.62
28.80
31.39
29.60
4.72
30.34
30.89
92
20.74
Return on assets%
12.79
10.89
10.62
11.61
9.64
9.91
11.65
11.43
10.36
12.10
20.29
11.43
11.16
39
0.58
EPS¥
1.26
1.37
1.46
1.62
1.74
1.81
2.06
2.43
2.67
2.77
0.63
9.74%
7.96%
—
10.66
EPS growth%
7.61
7.70
7.02
8.09
8.84
7.94
5.81
7.80
9.08
10.00
19.56
7.94
7.87
84
0.72
Bookvalue per sh¥
1.02
1.06
1.17
1.20
1.35
1.23
1.32
1.40
1.33
1.37
0.75
0.23%
2.98%
—
0.80
FCF per share¥
1.32
1.47
1.54
1.70
1.72
1.92
2.21
2.34
2.36
2.30
0.46
5.99%
5.21%
—
0.61
Dividend per sh¥
0.90
0.81
0.73
0.69
0.75
0.75
0.75
0.69
0.71
0.63
0.21
(3.52%)
(4.72%)
—
23.40
Div yield (avg)%
18.39
21.25
24.00
24.82
23.31
21.18
22.08
21.61
20.67
20.40
10.43
21.18
21.43
73
15.83
Payout ratio%
7.81
6.38
4.29
1.88
0.93
2.82
2.51
2.98
0.40
3.33
6.54
2.82
2.90
61
1.240
Shares (diluted)B
2.085
2.438
2.477
2.927
3.469
3.409
3.597
3.574
3.754
3.652
1.194
1.04%
6.79%
24
10.27
Buyback yield%
8.34
8.59
5.77
5.60
5.37
3.02
0.83
0.40
0.40
0.40
29.79
0.40
4.20
75
0.206
D/E ratiox
0.199
0.182
0.191
0.214
0.233
0.246
0.278
0.265
0.262
0.257
1.395
0.262
0.239
29
3.573
Enterprise value¥B
1.587
1.611
1.566
1.389
1.466
1.464
1.406
1.437
1.558
1.556
2.467
1.19%
(1.29%)
88
3.270
LT debt¥B
0.722
0.772
0.802
0.855
0.918
0.897
0.854
0.870
0.906
0.873
1.959
(1.01%)
1.56%
30
Revenue
¥5.270B
(0.31%)
1.00×
Cost of revenue
¥3.370B
(0.57%)
0.97×
Operating expenses
¥864.2M
(0.26%)
1.01×
Goodwill & intangibles
17.14%
Property and equipment
16.98%