5.680
Revenue¥B
8.985
9.679
10.07
10.60
11.17
11.60
12.57
13.58
14.15
15.03
5.995
6.11%
5.70%
22
13.00
Revenue growth%
10.92
11.05
9.78
11.37
11.24
14.02
14.37
12.36
12.29
11.31
27.20
12.36
11.34
13
9.99
Gross margin%
23.78
20.87
22.53
21.25
23.82
22.82
23.84
25.76
24.90
25.85
18.81
24.90
23.80
36
16.05
Operating margin%
24.69
22.32
19.85
20.77
23.05
24.24
22.23
24.51
27.46
29.64
26.88
24.51
23.64
69
5.83
Net margin%
11.50
10.15
13.02
10.10
11.45
8.88
10.27
9.67
10.49
11.03
19.28
10.27
10.38
8
8.599
P/E ratio (avg)x
13.93
14.38
15.49
14.85
13.87
14.67
15.19
13.56
12.77
13.64
31.22
13.64
14.16
69
15.89
EV/EBITx
42.49
45.66
53.40
50.22
54.28
57.53
56.71
54.81
55.83
60.81
30.37
56.71
54.54
12
17.29
FCF yield (avg)%
2.14
1.71
0.57
0.40
3.21
4.03
6.28
4.29
5.68
3.29
7.84
4.29
3.25
45
21.54
FCF margin%
3.45
3.48
3.47
4.73
2.94
2.96
5.84
5.09
6.11
8.73
4.06
5.84
4.11
88
0.503
FCF / Net incomex
0.905
0.856
0.767
0.843
0.757
0.769
0.806
0.860
0.779
0.789
1.763
0.789
0.797
65
13.03
ROIC%
3.61
1.77
1.37
0.40
3.19
3.23
5.15
3.95
5.42
2.80
24.98
3.95
3.21
45
24.51
Return on equity%
15.05
15.71
17.94
17.69
20.65
20.01
18.62
17.95
15.10
15.10
18.32
17.95
17.82
89
22.81
Return on assets%
19.99
19.13
19.12
20.70
19.55
17.74
17.42
16.46
16.59
18.61
16.01
17.42
18.86
72
1.60
EPS¥
0.58
0.52
0.53
0.51
0.48
0.44
0.44
0.45
0.43
0.43
1.68
(2.31%)
(2.01%)
—
29.09
EPS growth%
7.52
8.78
10.08
9.49
8.16
7.96
8.98
7.56
10.06
11.76
21.73
8.98
8.88
79
1.51
Bookvalue per sh¥
0.89
0.88
0.91
0.91
0.82
0.83
0.83
0.79
0.82
0.84
0.99
0.28%
(0.93%)
—
1.24
FCF per share¥
1.82
1.87
1.86
2.07
1.99
2.20
2.03
2.21
2.21
2.21
1.02
2.16%
2.61%
—
1.12
Dividend per sh¥
1.35
1.52
1.58
1.88
1.97
1.98
1.90
2.19
2.26
2.51
0.73
4.93%
6.20%
—
22.42
Div yield (avg)%
8.19
10.72
8.11
5.25
2.67
0.71
0.40
2.53
2.61
0.40
15.75
0.71
2.64
38
22.38
Payout ratio%
22.35
24.99
22.89
23.89
21.49
19.02
21.60
22.74
22.62
21.17
15.39
21.60
22.49
34
2.728
Shares (diluted)B
2.535
2.542
2.548
2.685
2.368
2.178
1.962
1.831
1.831
1.900
2.695
(4.30%)
(4.11%)
26
10.35
Buyback yield%
26.05
24.52
23.78
24.93
26.65
25.78
25.18
23.25
24.00
23.80
7.75
24.00
24.72
59
1.265
D/E ratiox
1.300
1.399
1.435
1.570
1.582
1.802
2.005
2.276
2.580
2.708
0.506
2.276
1.692
11
11.93
Enterprise value¥B
2.366
2.478
2.352
2.393
2.465
2.601
2.665
2.972
2.938
2.659
5.377
1.52%
1.84%
12
4.062
LT debt¥B
3.855
3.907
3.854
3.975
4.571
5.230
6.049
6.301
6.698
7.894
11.53
11.55%
8.19%
37
Revenue
¥15.03B
5.70%
1.00×
Cost of revenue
¥9.093B
5.53%
0.98×
Operating expenses
¥2.474B
6.23%
1.05×
Property and equipment
16.48%