10.59
Revenue¥B
6.253
6.514
6.809
7.303
7.906
8.411
8.812
9.580
10.23
11.07
11.39
6.96%
6.45%
39
21.24
Revenue growth%
17.56
16.07
16.11
18.39
16.37
18.68
19.39
21.02
22.02
19.44
17.32
19.44
18.53
85
6.63
Gross margin%
12.70
13.41
13.83
15.15
16.07
13.31
13.44
12.91
11.34
10.40
14.62
12.91
13.36
57
19.21
Operating margin%
9.54
9.14
7.04
6.41
8.59
6.36
6.89
9.27
8.78
11.73
23.30
8.78
8.68
57
5.84
Net margin%
5.59
6.77
4.21
3.34
2.88
3.90
2.39
4.71
2.18
1.17
10.15
2.39
3.62
78
26.83
P/E ratio (avg)x
7.541
7.323
7.274
7.409
7.329
7.418
7.426
6.712
7.096
6.913
33.75
7.096
7.326
60
9.188
EV/EBITx
9.091
8.147
7.293
6.624
7.208
6.874
6.859
6.425
5.937
6.332
23.33
6.425
6.867
23
5.36
FCF yield (avg)%
18.11
20.69
19.59
19.34
18.60
20.32
19.85
19.53
20.87
23.62
14.78
20.32
19.72
37
29.68
FCF margin%
9.25
11.17
12.37
14.29
15.00
16.01
14.40
14.09
16.55
15.99
4.69
15.99
14.35
38
0.314
FCF / Net incomex
0.501
0.573
0.671
0.699
0.734
0.818
0.950
1.101
1.264
1.371
1.686
1.101
0.776
35
23.44
ROIC%
11.65
9.46
6.56
5.56
6.79
5.70
5.31
4.31
5.32
6.58
10.39
5.32
6.13
14
12.11
Return on equity%
0.61
0.40
0.40
0.76
3.32
4.93
5.92
7.49
7.58
8.91
8.37
7.49
4.13
25
24.34
Return on assets%
32.01
31.70
30.97
31.89
29.89
30.26
31.46
30.03
29.02
26.03
17.85
30.03
30.62
23
7.08
EPS¥
2.77
2.97
2.65
2.88
2.48
2.42
2.62
2.30
2.08
1.89
7.61
(5.28%)
(3.58%)
—
13.22
EPS growth%
17.51
15.72
16.67
15.56
13.11
10.47
12.35
13.62
12.90
13.77
21.99
12.90
13.69
65
2.70
Bookvalue per sh¥
6.96
7.34
7.56
6.82
7.31
7.90
7.59
8.49
8.22
8.55
3.16
3.18%
2.19%
—
1.39
FCF per share¥
1.51
1.66
1.85
1.76
1.83
1.95
2.18
2.12
2.21
2.18
4.29
3.60%
4.77%
—
3.22
Dividend per sh¥
4.13
4.04
4.23
4.72
5.29
5.70
6.60
6.70
7.81
8.67
2.11
10.38%
8.47%
—
28.79
Div yield (avg)%
26.33
23.81
21.61
19.70
21.58
21.49
19.02
17.95
15.83
18.54
3.97
18.54
20.60
37
2.17
Payout ratio%
14.82
12.22
12.33
11.54
12.68
10.07
8.62
8.81
10.72
9.94
29.79
9.94
11.13
26
964.6
Shares (diluted)M
927.8
800.7
839.1
882.9
961.2
882.4
767.4
691.6
601.8
624.9
998.2
(8.25%)
(3.61%)
63
9.20
Buyback yield%
12.78
10.86
11.17
8.23
7.68
9.22
8.06
8.80
6.59
4.22
23.18
8.06
8.51
21
0.935
D/E ratiox
1.159
1.137
1.057
1.129
1.059
1.187
1.087
1.224
1.233
1.253
1.383
1.224
1.148
86
5.645
Enterprise value¥B
5.103
5.215
5.178
4.804
4.351
4.216
4.676
4.832
4.765
5.165
2.322
3.49%
0.54%
60
5.933
LT debt¥B
4.493
4.198
4.546
5.270
5.343
5.680
5.955
5.581
6.410
5.958
6.067
2.20%
2.46%
93
Revenue
¥11.07B
6.45%
1.00×
Cost of revenue
¥5.805B
6.56%
1.01×
Operating expenses
¥1.877B
6.54%
1.01×
Property and equipment
19.48%