4.229
Revenue¥B
5.398
5.414
5.425
5.541
5.490
5.439
5.516
5.581
5.489
5.445
4.613
(0.16%)
0.16%
69
2.99
Revenue growth%
23.61
20.66
19.68
17.50
18.17
16.49
16.17
19.09
17.06
16.69
7.50
16.69
17.83
19
9.34
Gross margin%
17.40
14.86
14.51
15.25
13.66
15.98
15.42
12.77
12.42
11.00
23.62
12.77
14.68
95
29.47
Operating margin%
18.45
17.68
19.59
21.27
20.29
19.89
21.77
23.49
25.20
25.65
5.29
23.49
20.78
27
24.85
Net margin%
26.14
26.16
24.09
25.68
24.58
25.69
28.36
26.83
27.93
27.28
8.87
27.28
26.15
17
29.55
P/E ratio (avg)x
36.40
35.84
37.25
36.78
34.18
34.40
39.60
41.60
39.79
44.41
10.40
39.79
37.02
59
12.01
EV/EBITx
32.87
33.41
35.75
34.88
32.87
30.58
30.31
30.20
28.88
31.08
6.926
30.31
31.97
87
5.94
FCF yield (avg)%
22.84
23.10
24.27
25.54
23.03
21.98
22.63
24.21
27.06
26.21
10.31
24.21
23.65
58
5.91
FCF margin%
1.08
0.40
0.40
0.40
0.40
1.37
2.68
3.81
4.61
1.99
16.61
2.68
1.23
84
0.394
FCF / Net incomex
1.013
0.924
1.048
0.991
0.943
0.857
0.965
0.990
0.946
0.996
0.123
0.965
0.978
11
24.04
ROIC%
13.18
15.32
14.86
14.14
12.11
10.95
8.37
7.49
7.81
10.33
2.22
8.37
11.53
9
21.58
Return on equity%
19.59
22.32
22.31
22.36
20.30
22.86
19.87
21.30
21.87
20.77
24.33
21.30
21.59
44
13.10
Return on assets%
2.13
0.60
0.40
0.40
0.40
0.40
2.60
4.94
1.98
1.13
6.64
1.98
0.87
14
1.39
EPS¥
1.44
1.42
1.45
1.39
1.56
1.50
1.55
1.44
1.33
1.28
1.55
(3.89%)
(1.49%)
—
11.87
EPS growth%
18.00
20.36
21.07
18.54
16.50
17.87
18.87
18.30
16.51
17.45
19.75
17.87
18.15
87
0.62
Bookvalue per sh¥
0.57
0.53
0.48
0.49
0.52
0.58
0.61
0.54
0.52
0.55
1.04
1.11%
(0.57%)
—
0.74
FCF per share¥
0.62
0.63
0.59
0.56
0.51
0.47
0.49
0.47
0.48
0.48
1.79
(1.01%)
(2.30%)
—
0.94
Dividend per sh¥
3.47
3.43
3.82
3.64
3.56
3.95
3.81
3.86
3.85
3.88
1.77
1.74%
2.47%
—
29.56
Div yield (avg)%
5.84
5.77
4.53
6.37
3.71
3.20
1.07
1.46
2.57
3.84
22.42
2.57
3.77
9
9.67
Payout ratio%
15.76
13.32
11.44
9.18
7.21
4.58
2.37
0.40
0.40
2.42
6.53
2.37
5.89
51
1.036
Shares (diluted)B
1.326
1.409
1.473
1.441
1.634
1.680
1.659
1.834
2.175
2.140
1.026
5.55%
5.34%
43
13.66
Buyback yield%
9.48
9.29
7.78
6.92
4.59
1.98
2.34
0.40
0.40
0.40
6.79
0.40
3.46
55
1.364
D/E ratiox
1.312
1.521
1.560
1.729
1.677
1.787
2.055
2.068
2.157
2.345
0.750
2.068
1.758
41
5.044
Enterprise value¥B
3.665
3.589
3.270
3.692
3.675
4.187
3.951
4.036
4.558
4.896
0.471
5.90%
4.22%
43
4.458
LT debt¥B
2.657
2.873
3.283
3.469
3.306
3.670
3.997
4.153
4.804
4.613
2.514
6.89%
5.98%
10
Revenue
¥5.445B
0.16%
1.00×
Cost of revenue
¥3.348B
0.32%
1.02×
Operating expenses
¥1.000B
(0.46%)
0.94×
Goodwill & intangibles
18.76%
Property and equipment
16.86%