1.394
Revenue¥B
3.794
3.778
3.829
3.955
3.909
3.931
3.988
4.118
4.135
4.255
1.531
1.71%
1.18%
85
22.61
Revenue growth%
21.24
20.42
21.40
19.90
18.24
19.58
16.92
15.28
12.49
10.21
22.10
15.28
18.91
57
15.20
Gross margin%
22.45
23.61
26.45
26.41
25.94
24.54
25.98
26.06
26.18
26.33
28.44
26.06
26.02
20
20.86
Operating margin%
20.37
18.32
19.42
18.55
16.36
14.93
14.03
12.13
9.45
6.53
27.42
12.13
15.64
70
26.73
Net margin%
17.05
14.66
15.88
18.14
16.85
15.19
14.96
14.09
11.81
13.21
21.29
14.09
15.07
87
14.29
P/E ratio (avg)x
9.264
8.406
8.822
9.331
9.076
8.354
7.231
6.788
7.295
7.351
31.00
7.295
8.380
69
35.37
EV/EBITx
18.30
17.29
16.81
18.24
20.75
21.16
20.62
21.89
22.47
22.76
32.95
21.89
20.69
16
11.46
FCF yield (avg)%
15.67
15.34
14.38
12.21
13.20
12.99
10.41
12.20
11.56
9.88
3.60
11.56
12.60
38
5.59
FCF margin%
24.36
23.84
21.57
19.05
20.90
19.29
21.85
19.46
19.69
19.59
20.19
19.59
20.29
72
0.785
FCF / Net incomex
2.082
2.073
2.227
2.152
2.244
2.229
2.571
2.956
2.976
3.351
0.808
2.956
2.236
33
29.57
ROIC%
18.25
19.61
18.58
17.23
18.40
16.00
13.90
12.71
13.01
11.00
29.25
13.01
16.62
62
26.56
Return on equity%
12.37
10.72
11.14
9.44
10.53
8.86
7.16
8.72
6.16
8.85
4.83
8.72
9.15
38
15.44
Return on assets%
25.83
27.24
26.46
26.40
29.05
26.24
26.84
27.66
28.02
29.93
11.34
27.66
27.04
38
2.94
EPS¥
2.29
2.50
2.76
3.15
3.22
3.43
3.59
3.78
3.63
4.06
3.21
4.77%
6.63%
—
28.93
EPS growth%
6.66
8.45
8.67
8.33
9.51
9.90
9.67
8.65
7.61
7.83
3.70
8.65
8.55
83
3.24
Bookvalue per sh¥
1.39
1.18
1.27
1.33
1.32
1.38
1.23
1.16
0.99
0.92
2.72
(7.04%)
(4.90%)
—
2.63
FCF per share¥
4.45
5.06
5.55
5.89
5.51
5.37
5.05
5.13
5.71
5.66
3.43
0.54%
3.10%
—
3.73
Dividend per sh¥
2.95
2.71
2.58
2.80
2.80
2.84
2.72
3.12
3.11
2.91
2.16
0.83%
1.20%
—
19.15
Div yield (avg)%
20.72
19.27
19.31
21.74
23.77
24.81
26.39
27.49
25.43
27.16
29.32
26.39
24.29
79
17.91
Payout ratio%
17.74
19.15
18.18
16.76
18.90
18.36
17.28
15.27
15.64
15.70
9.13
15.70
17.51
67
0.556
Shares (diluted)B
0.767
0.838
0.950
1.077
1.287
1.453
1.639
1.624
1.720
1.808
0.565
7.03%
9.21%
16
23.95
Buyback yield%
16.77
18.74
18.07
19.15
18.29
21.28
22.74
22.87
22.09
19.71
14.02
22.09
19.43
18
1.522
D/E ratiox
1.178
1.151
1.277
1.277
1.334
1.273
1.269
1.243
1.242
1.373
0.922
1.269
1.271
48
4.322
Enterprise value¥B
1.434
1.466
1.371
1.405
1.482
1.338
1.342
1.380
1.245
1.333
4.068
(2.09%)
(1.32%)
39
3.403
LT debt¥B
3.061
3.060
3.138
3.213
2.971
3.164
2.894
3.298
3.081
3.058
2.531
0.58%
0.15%
14
Revenue
¥4.255B
1.18%
1.00×
Cost of revenue
¥2.469B
0.80%
0.96×
Operating expenses
¥965.4M
1.81%
1.06×
Goodwill & intangibles
20.78%
Property and equipment
20.55%