10.18
Revenue¥B
10.76
11.43
11.89
12.33
12.93
13.68
14.56
15.24
15.78
16.18
11.16
4.60%
4.61%
53
6.90
Revenue growth%
16.75
14.16
13.15
12.33
13.34
15.88
14.08
16.64
19.47
18.49
6.82
16.64
15.02
95
28.23
Gross margin%
0.40
2.22
0.40
2.78
3.99
2.16
3.75
2.08
1.83
1.04
15.27
2.08
2.12
60
23.90
Operating margin%
27.05
29.79
26.91
29.13
29.98
30.21
30.03
29.02
31.56
34.39
13.97
30.21
29.89
73
5.14
Net margin%
12.60
13.54
11.35
8.49
9.65
11.23
13.90
16.55
19.44
18.60
23.17
16.55
13.07
48
17.79
P/E ratio (avg)x
28.82
31.20
29.81
26.65
28.13
26.20
27.19
28.58
27.89
27.30
15.44
27.30
28.01
9
19.84
EV/EBITx
25.67
26.92
26.24
26.87
30.67
28.22
29.40
30.71
33.23
31.33
11.60
30.71
28.81
76
20.86
FCF yield (avg)%
19.86
21.63
24.05
21.65
21.71
21.15
20.32
17.64
14.75
17.74
2.17
17.74
20.73
35
21.59
FCF margin%
13.64
16.12
17.44
17.86
16.71
15.59
16.41
14.47
13.13
15.79
27.04
15.59
15.95
26
0.290
FCF / Net incomex
1.088
1.129
1.304
1.460
1.526
1.750
2.076
2.309
2.383
2.495
0.145
2.309
1.638
68
17.49
ROIC%
12.49
12.06
11.74
13.90
13.76
14.90
14.29
15.43
13.50
12.92
24.75
14.29
13.63
81
27.76
Return on equity%
19.68
17.45
19.96
22.31
24.43
22.89
21.97
21.26
19.37
18.20
25.96
21.26
20.61
28
16.05
Return on assets%
26.26
24.89
24.70
21.88
23.86
23.30
21.17
22.30
20.86
20.94
6.30
21.17
22.80
58
2.02
EPS¥
3.30
3.24
2.96
3.19
3.09
2.91
2.64
2.94
2.73
2.81
2.11
(1.89%)
(2.50%)
—
21.27
EPS growth%
18.90
16.22
13.93
16.46
15.76
16.71
18.85
20.41
18.92
15.97
12.67
18.85
16.59
46
5.41
Bookvalue per sh¥
7.40
8.12
8.50
9.19
9.03
9.85
8.65
9.16
8.70
9.11
3.02
0.19%
1.71%
—
4.27
FCF per share¥
3.13
3.45
3.50
3.33
3.69
3.42
3.49
3.41
3.79
4.02
5.88
1.72%
1.69%
—
6.01
Dividend per sh¥
1.89
2.01
1.76
1.50
1.60
1.49
1.44
1.31
1.27
1.30
4.17
(4.07%)
(4.58%)
—
16.28
Div yield (avg)%
0.93
0.40
2.92
2.62
2.50
0.40
0.40
1.73
0.40
2.20
16.72
0.40
1.33
74
6.40
Payout ratio%
5.91
4.15
5.29
2.42
4.50
2.25
0.40
0.40
0.40
0.65
22.76
0.40
2.34
55
1.276
Shares (diluted)B
1.641
1.742
1.683
1.732
1.782
1.866
1.954
1.927
1.716
1.649
1.289
(1.54%)
0.39%
49
15.02
Buyback yield%
17.75
15.77
15.35
17.95
16.71
16.96
18.95
19.68
19.95
21.37
3.64
19.68
17.85
30
0.207
D/E ratiox
1.379
1.442
1.621
1.803
1.992
2.051
1.921
1.788
2.004
2.165
0.758
2.004
1.862
18
2.667
Enterprise value¥B
6.912
7.186
7.856
7.580
7.633
7.821
8.300
8.328
9.074
8.412
13.73
1.96%
1.43%
22
7.408
LT debt¥B
6.531
6.289
6.161
5.416
5.447
5.009
5.354
5.722
5.722
6.051
3.734
2.13%
(1.62%)
31
Revenue
¥16.18B
4.61%
1.00×
Cost of revenue
¥11.33B
4.61%
1.00×
Operating expenses
¥3.095B
4.77%
1.02×
Cash and investments
19.46%
Property and equipment
17.35%
Goodwill & intangibles
16.79%