1.081
Revenue¥B
2.384
2.398
2.373
2.339
2.325
2.352
2.387
2.431
2.442
2.467
1.154
1.19%
0.30%
56
19.48
Revenue growth%
18.48
20.30
21.94
22.19
19.67
22.32
23.85
26.60
26.81
24.74
27.98
24.74
22.26
52
3.53
Gross margin%
30.65
29.37
31.77
29.53
30.12
28.14
29.57
26.59
28.56
28.04
28.84
28.14
29.45
82
5.29
Operating margin%
5.51
3.53
2.33
4.09
3.66
5.49
2.67
5.01
4.84
5.06
3.97
5.01
4.46
30
23.49
Net margin%
9.46
10.06
10.80
13.08
11.58
12.00
10.63
12.24
14.55
14.97
19.08
12.24
11.79
58
8.348
P/E ratio (avg)x
16.10
14.80
13.95
13.02
14.26
14.04
15.48
13.64
12.56
13.20
22.78
13.64
13.99
74
7.989
EV/EBITx
8.221
7.056
7.398
7.212
6.591
6.650
6.767
6.045
5.483
5.633
36.32
6.045
6.709
42
11.14
FCF yield (avg)%
6.04
7.08
4.18
3.35
2.37
0.40
2.12
0.40
0.40
0.40
29.03
0.40
2.24
14
16.28
FCF margin%
4.75
4.13
4.48
6.21
3.75
1.17
0.40
0.40
0.40
0.40
20.06
0.40
2.46
27
0.853
FCF / Net incomex
1.809
1.767
1.740
1.890
1.986
2.077
2.037
2.051
2.141
2.135
0.713
2.077
2.011
34
24.15
ROIC%
14.89
16.09
17.27
19.24
20.68
17.90
20.85
20.46
23.33
22.82
26.87
20.85
19.85
21
9.52
Return on equity%
12.44
13.77
14.59
15.76
13.36
11.30
10.12
11.50
14.39
14.99
8.16
11.50
13.56
62
2.98
Return on assets%
11.53
13.33
15.28
13.24
14.53
12.48
15.28
15.66
16.98
17.61
14.14
15.66
14.90
66
3.93
EPS¥
6.81
7.09
6.90
7.69
8.86
10.01
10.04
9.65
9.36
9.70
4.25
1.83%
4.88%
—
27.50
EPS growth%
16.85
14.68
13.74
11.54
10.77
10.07
7.86
8.38
6.74
6.35
25.35
7.86
10.42
34
4.48
Bookvalue per sh¥
4.96
5.29
5.39
4.74
5.30
5.92
5.88
6.39
6.26
6.00
2.10
2.52%
2.94%
—
2.34
FCF per share¥
0.61
0.55
0.49
0.44
0.43
0.38
0.42
0.46
0.50
0.52
1.17
3.95%
(0.90%)
—
1.58
Dividend per sh¥
5.48
5.93
5.41
5.43
5.99
5.30
5.06
5.61
5.59
5.18
1.97
(2.87%)
0.20%
—
13.61
Div yield (avg)%
11.45
11.39
14.25
17.23
19.05
16.71
17.37
20.36
21.61
21.47
16.76
20.36
17.30
69
25.12
Payout ratio%
20.42
17.45
15.97
15.65
14.48
12.33
12.74
11.44
9.76
9.18
14.33
11.44
13.61
60
578.6
Shares (diluted)M
847.1
961.1
995.2
986.1
940.8
861.7
952.3
875.0
816.6
878.0
568.5
(1.37%)
0.95%
70
25.77
Buyback yield%
26.26
25.02
27.45
24.67
25.05
22.62
23.06
23.57
22.76
25.23
7.89
23.06
24.85
18
1.155
D/E ratiox
1.667
1.607
1.565
1.565
1.415
1.439
1.557
1.462
1.468
1.484
1.630
1.468
1.521
28
0.308
Enterprise value¥B
1.719
1.678
1.825
1.605
1.570
1.659
1.769
1.533
1.556
1.449
1.236
(1.60%)
(1.74%)
46
2.893
LT debt¥B
3.541
3.926
4.144
3.729
4.123
4.142
4.499
4.483
4.321
4.010
0.453
(0.55%)
2.13%
78
Revenue
¥2.467B
0.30%
1.00×
Cost of revenue
¥1.410B
(0.06%)
0.97×
Operating expenses
¥333.4M
1.12%
1.09×
Goodwill & intangibles
18.16%
Property and equipment
16.25%