5.047
Revenue¥B
6.317
6.915
7.558
8.222
9.028
9.811
10.72
11.38
12.37
13.12
5.249
7.77%
8.64%
59
5.85
Revenue growth%
17.90
15.56
17.28
18.35
16.73
16.57
14.08
13.07
12.55
11.52
15.64
13.07
16.06
44
14.62
Gross margin%
19.03
18.73
17.67
17.60
18.76
20.07
21.27
20.08
19.76
20.54
10.47
20.08
19.40
63
22.18
Operating margin%
4.78
7.05
4.53
6.55
6.61
8.98
9.48
12.19
14.54
17.21
16.04
12.19
8.01
31
20.38
Net margin%
2.90
3.74
6.64
4.34
3.13
0.45
2.32
4.31
4.99
3.99
22.66
3.99
3.86
75
18.04
P/E ratio (avg)x
53.25
53.45
57.28
63.04
62.10
73.01
81.19
92.88
91.83
96.06
31.83
91.83
68.03
42
12.55
EV/EBITx
11.76
12.76
12.55
14.23
15.01
16.66
16.44
15.50
14.03
14.43
14.25
15.50
14.33
25
3.19
FCF yield (avg)%
6.67
3.76
2.51
4.13
5.48
3.48
4.08
6.63
5.78
7.91
29.45
5.78
4.81
88
27.64
FCF margin%
12.73
13.02
12.24
13.25
15.19
12.87
11.91
10.89
9.65
8.33
8.52
10.89
12.48
80
1.152
FCF / Net incomex
1.063
0.945
0.881
0.860
0.809
0.883
0.812
0.816
0.798
0.736
1.120
0.812
0.838
82
8.59
ROIC%
22.42
25.04
26.07
28.14
27.27
27.77
25.35
25.15
24.25
21.71
14.40
25.15
25.25
69
25.86
Return on equity%
19.66
21.44
23.81
26.48
26.70
23.99
21.96
22.84
23.40
25.41
17.83
23.40
23.61
17
4.08
Return on assets%
18.30
21.27
20.21
21.92
21.34
21.59
19.15
21.07
19.47
17.21
7.00
19.47
20.64
7
4.27
EPS¥
0.98
0.90
0.95
1.06
0.99
1.10
1.14
1.15
1.16
1.09
4.47
2.07%
0.83%
—
24.11
EPS growth%
9.99
10.68
10.44
9.66
11.52
9.11
11.67
11.92
12.75
14.84
14.00
11.92
11.10
81
1.07
Bookvalue per sh¥
4.81
4.98
4.98
4.74
4.65
4.64
4.82
4.49
5.03
4.96
1.26
1.26%
(0.65%)
—
5.21
FCF per share¥
8.27
9.05
10.61
10.90
10.96
12.50
12.85
14.07
15.52
17.18
4.37
9.41%
8.30%
—
1.73
Dividend per sh¥
2.52
2.76
2.98
3.12
3.10
3.03
3.07
3.47
3.37
3.93
3.41
4.87%
3.98%
—
18.76
Div yield (avg)%
15.03
12.58
15.36
16.78
18.28
17.70
14.93
14.78
15.53
17.97
10.20
15.53
15.44
72
19.59
Payout ratio%
20.39
20.71
21.82
24.20
25.07
24.92
23.01
23.27
25.80
27.16
29.89
24.92
23.73
88
1.112
Shares (diluted)B
1.037
1.138
1.245
1.358
1.198
1.285
1.151
1.271
1.254
1.320
1.121
1.95%
1.47%
18
28.18
Buyback yield%
25.40
26.77
24.39
22.42
24.70
21.88
23.34
21.33
21.93
22.01
2.21
21.93
22.88
37
1.540
D/E ratiox
0.364
0.326
0.289
0.305
0.282
0.250
0.254
0.248
0.259
0.274
1.170
0.254
0.278
62
4.724
Enterprise value¥B
2.329
2.261
2.426
2.739
2.892
2.831
2.602
2.925
3.102
2.987
5.158
0.65%
1.90%
57
1.119
LT debt¥B
4.543
4.675
5.051
5.236
5.516
6.482
7.665
7.231
6.908
6.656
3.747
3.83%
4.65%
77
Revenue
¥13.12B
8.64%
1.00×
Cost of revenue
¥6.575B
8.84%
1.02×
Operating expenses
¥2.910B
8.46%
0.98×
Property and equipment
16.93%