4.695
Revenue¥B
3.481
3.739
3.958
4.248
4.470
4.648
4.874
5.102
5.301
5.732
4.965
5.10%
5.53%
71
19.75
Revenue growth%
15.23
18.02
16.33
18.26
20.85
19.71
19.25
21.56
19.99
22.53
6.81
19.99
19.48
91
19.92
Gross margin%
22.13
25.01
27.57
29.41
27.02
29.11
26.36
25.54
24.06
26.92
29.15
26.36
26.64
53
3.25
Operating margin%
13.26
13.45
15.20
16.69
16.89
18.68
21.46
23.57
24.41
25.12
12.83
23.57
17.79
12
18.95
Net margin%
0.40
0.40
2.36
2.47
0.57
1.45
1.70
1.98
1.94
0.40
5.18
1.70
1.58
47
31.22
P/E ratio (avg)x
23.23
20.63
21.36
21.76
20.32
19.19
20.47
20.21
18.97
16.87
36.10
19.19
20.40
12
14.33
EV/EBITx
27.89
29.93
34.13
34.60
37.41
36.90
36.47
39.17
41.77
39.11
36.34
39.11
36.69
85
28.25
FCF yield (avg)%
2.94
5.91
6.26
4.48
3.85
4.83
2.19
4.26
5.48
3.70
3.97
4.26
4.37
16
4.92
FCF margin%
9.90
8.00
5.20
6.05
4.87
4.27
2.83
5.16
2.50
0.40
11.96
2.83
5.02
47
1.477
FCF / Net incomex
1.782
1.781
1.804
1.778
1.917
1.965
1.999
2.153
2.346
2.182
1.190
2.153
1.941
9
23.04
ROIC%
12.59
14.46
12.36
9.66
7.73
8.55
9.58
9.68
10.26
11.70
7.64
9.68
9.97
79
14.86
Return on equity%
16.82
14.42
14.28
16.82
14.63
15.85
18.22
18.73
16.45
15.42
19.58
16.45
16.15
27
26.06
Return on assets%
36.26
35.38
34.23
33.47
34.41
37.17
37.37
39.21
38.43
38.10
15.26
38.10
36.72
14
4.23
EPS¥
7.60
7.24
8.10
7.89
7.45
7.49
7.52
8.23
7.77
8.01
4.71
1.47%
0.29%
—
9.47
EPS growth%
18.78
21.16
19.91
18.94
20.81
19.95
18.80
19.61
17.78
20.07
9.22
19.61
19.76
42
2.60
Bookvalue per sh¥
2.43
2.12
1.83
1.69
1.84
2.00
1.87
2.03
1.99
1.98
1.39
1.56%
(2.44%)
—
6.05
FCF per share¥
3.28
2.92
2.56
2.56
2.49
2.21
2.27
2.31
2.24
2.35
7.07
(1.22%)
(2.92%)
—
1.48
Dividend per sh¥
4.19
4.61
4.75
4.84
5.65
6.44
6.63
7.80
8.59
8.93
4.21
9.58%
9.00%
—
9.95
Div yield (avg)%
15.18
12.57
13.92
13.64
11.51
10.49
13.12
11.26
11.30
8.73
5.47
11.26
12.04
14
10.23
Payout ratio%
23.26
21.71
22.41
21.42
19.11
17.42
17.02
17.82
20.28
18.61
21.02
17.82
19.69
51
475.2
Shares (diluted)M
590.5
622.1
686.0
673.7
729.7
703.8
757.3
703.1
745.5
854.7
480.6
3.21%
4.99%
36
13.77
Buyback yield%
19.41
20.57
19.71
19.99
21.76
18.94
18.69
21.41
20.72
21.03
15.49
20.72
20.28
87
1.434
D/E ratiox
2.070
2.267
2.476
2.439
2.516
2.583
3.042
2.925
2.994
3.491
0.767
2.994
2.550
6
1.073
Enterprise value¥B
3.964
4.322
4.304
4.646
5.315
6.292
6.922
7.481
8.141
8.067
2.698
8.70%
8.14%
9
1.766
LT debt¥B
2.714
2.790
2.576
2.362
2.313
2.069
2.066
1.985
2.119
2.098
0.765
(1.93%)
(1.45%)
61
Revenue
¥5.732B
5.53%
1.00×
Cost of revenue
¥3.746B
6.06%
1.05×
Operating expenses
¥563.9M
4.18%
0.88×
Goodwill & intangibles
20.08%
Property and equipment
17.39%