4.865
Revenue¥B
6.031
6.194
6.158
6.405
6.416
6.599
6.591
6.838
6.985
6.989
5.165
1.72%
1.57%
44
19.16
Revenue growth%
12.80
15.68
17.53
17.72
19.49
21.20
22.46
20.14
19.26
17.05
21.22
20.14
18.49
40
25.36
Gross margin%
22.33
24.39
22.21
23.81
23.54
21.96
21.20
19.80
20.60
21.55
5.29
21.20
22.08
59
18.38
Operating margin%
23.05
25.32
23.00
25.79
23.61
23.52
25.90
24.04
24.74
25.72
20.62
24.74
24.39
76
21.69
Net margin%
12.49
11.89
10.17
9.55
12.51
13.41
13.98
12.31
14.55
16.81
2.54
13.98
12.50
15
29.21
P/E ratio (avg)x
17.90
21.66
24.15
28.95
32.84
36.51
39.29
44.05
51.12
60.70
17.61
44.05
34.68
84
28.64
EV/EBITx
35.11
37.76
38.71
44.28
42.36
43.15
42.71
40.11
42.47
46.63
15.89
42.71
42.42
84
23.40
FCF yield (avg)%
1.85
0.40
1.81
0.40
0.40
2.22
2.59
3.08
2.38
3.74
2.82
2.59
2.04
35
16.32
FCF margin%
17.52
16.78
14.26
16.02
15.73
13.64
14.03
12.82
10.01
8.98
29.90
12.82
14.14
15
0.602
FCF / Net incomex
0.612
0.699
0.818
0.864
0.896
1.028
1.212
1.417
1.710
1.742
1.074
1.417
0.962
70
12.33
ROIC%
32.84
35.44
32.61
33.07
34.46
36.88
35.02
35.62
38.46
40.66
9.14
36.88
35.23
81
21.39
Return on equity%
29.24
31.48
33.30
35.49
33.78
36.49
36.47
35.94
34.00
31.62
22.72
35.94
33.89
71
12.83
Return on assets%
2.01
2.08
1.29
3.38
5.97
7.50
6.02
7.25
8.54
11.44
18.66
7.50
5.99
29
2.27
EPS¥
1.81
1.60
1.57
1.65
1.79
1.58
1.55
1.41
1.23
1.09
2.37
(9.49%)
(4.47%)
—
2.46
EPS growth%
12.20
10.44
12.59
11.86
12.14
13.87
13.26
11.08
9.78
10.97
9.29
11.08
12.00
12
3.25
Bookvalue per sh¥
4.93
4.73
5.31
5.91
6.04
6.01
7.00
7.21
8.53
8.23
4.38
6.39%
7.00%
—
2.19
FCF per share¥
7.19
7.84
8.87
9.08
9.60
10.66
12.45
14.48
14.59
15.51
2.01
10.07%
9.29%
—
1.85
Dividend per sh¥
3.93
4.41
5.05
5.87
6.20
6.41
7.42
7.31
7.42
8.54
1.30
6.63%
7.83%
—
17.00
Div yield (avg)%
3.69
2.04
0.40
0.40
2.97
1.68
0.95
0.40
3.10
5.81
17.64
1.68
1.86
68
15.96
Payout ratio%
25.10
24.72
21.88
22.61
20.90
22.70
24.89
27.52
26.90
27.50
11.25
26.90
24.80
78
0.989
Shares (diluted)B
1.434
1.489
1.487
1.618
1.823
2.038
2.145
2.435
2.795
2.985
0.995
10.36%
8.51%
85
19.79
Buyback yield%
27.20
24.24
21.98
23.12
21.14
19.38
20.28
21.29
20.02
18.65
6.01
20.02
21.22
32
1.622
D/E ratiox
1.861
1.905
2.122
2.069
2.376
2.393
2.770
2.997
3.380
3.977
0.346
2.997
2.384
55
3.709
Enterprise value¥B
0.667
0.640
0.711
0.655
0.641
0.647
0.662
0.710
0.761
0.746
2.148
3.08%
2.29%
17
3.106
LT debt¥B
4.168
4.277
4.028
3.663
3.733
4.148
4.307
4.497
4.827
4.651
1.739
4.50%
(0.08%)
58
Revenue
¥6.989B
1.57%
1.00×
Cost of revenue
¥4.474B
1.80%
1.02×
Operating expenses
¥1.095B
1.21%
0.96×
Goodwill & intangibles
17.14%
Property and equipment
15.67%