5.063
Revenue¥B
9.296
9.419
9.606
9.870
10.32
10.47
10.79
11.32
11.44
12.11
5.327
3.24%
2.91%
56
29.50
Revenue growth%
14.60
12.02
13.34
14.86
16.89
18.80
15.91
18.89
16.11
17.30
2.25
17.30
16.01
12
17.58
Gross margin%
19.69
16.98
14.06
12.09
12.61
12.17
13.59
12.12
11.41
12.15
10.34
12.15
12.39
94
28.97
Operating margin%
19.28
19.43
21.13
22.28
20.33
21.06
18.96
17.58
16.72
14.10
10.78
17.58
19.36
41
9.50
Net margin%
16.48
18.13
16.24
17.61
18.06
20.61
22.71
21.81
20.00
20.26
23.74
20.61
19.07
61
15.87
P/E ratio (avg)x
18.74
16.72
16.67
15.26
15.78
15.52
17.08
17.80
17.56
16.53
6.873
17.08
16.69
72
12.48
EV/EBITx
15.23
13.96
14.06
13.40
13.97
13.06
11.46
11.57
12.21
12.08
19.24
12.08
13.23
41
18.85
FCF yield (avg)%
19.74
17.09
14.57
17.10
18.40
16.27
15.06
16.57
16.40
14.92
29.60
16.27
16.48
85
27.32
FCF margin%
17.46
15.33
17.99
15.15
17.09
18.84
21.22
23.33
23.89
23.24
29.85
23.24
18.42
23
0.878
FCF / Net incomex
0.625
0.733
0.869
1.040
1.154
1.341
1.488
1.782
2.161
2.126
0.361
1.782
1.248
24
23.36
ROIC%
23.76
20.88
19.12
20.66
18.33
20.02
20.68
19.12
18.67
17.00
23.59
19.12
19.57
73
21.35
Return on equity%
14.16
12.55
14.47
13.14
15.61
17.07
14.10
16.60
19.39
20.92
10.80
17.07
15.04
8
9.58
Return on assets%
20.92
19.09
17.74
19.99
19.39
21.45
18.51
21.40
21.08
20.75
13.05
21.08
20.37
70
6.07
EPS¥
2.89
2.60
2.27
2.13
2.01
1.91
1.69
1.50
1.32
1.16
6.22
(10.37%)
(9.19%)
—
17.48
EPS growth%
21.11
22.22
21.11
19.86
21.21
22.18
19.30
19.52
16.82
15.87
22.70
19.30
20.48
16
1.76
Bookvalue per sh¥
3.39
3.89
3.73
4.19
4.94
5.02
5.38
5.63
6.67
7.78
3.22
9.51%
10.37%
—
4.29
FCF per share¥
3.96
4.52
5.08
5.33
5.32
5.53
6.35
7.54
7.46
7.26
3.91
6.42%
5.87%
—
4.22
Dividend per sh¥
4.29
3.76
3.93
4.31
4.27
4.41
4.17
3.67
3.49
3.66
1.07
(3.03%)
(2.39%)
—
10.73
Div yield (avg)%
16.57
14.31
13.03
11.13
11.80
13.28
15.88
18.80
19.54
19.88
2.18
18.80
15.09
89
10.98
Payout ratio%
8.89
9.59
11.98
10.93
10.61
7.98
7.78
6.28
8.38
6.64
24.08
7.78
8.63
48
1.659
Shares (diluted)B
2.026
1.985
2.045
2.158
2.062
2.297
2.294
2.302
2.226
2.258
1.683
1.83%
2.01%
55
22.70
Buyback yield%
17.51
16.98
19.52
17.66
17.22
17.97
18.26
18.20
19.48
19.18
2.67
18.26
18.09
70
1.703
D/E ratiox
1.868
1.912
2.214
2.615
3.091
3.082
3.389
4.018
4.788
5.438
1.142
4.018
3.086
87
14.48
Enterprise value¥B
6.781
6.256
6.586
6.574
6.191
5.612
5.098
5.052
5.254
5.831
8.761
(1.19%)
(1.13%)
41
7.236
LT debt¥B
16.19
17.37
17.11
19.02
20.61
22.07
25.89
26.04
28.67
32.41
8.611
9.48%
7.70%
65
Revenue
¥12.11B
2.91%
1.00×
Cost of revenue
¥5.964B
2.90%
1.00×
Operating expenses
¥2.792B
2.95%
1.00×
Property and equipment
20.89%
Cash and investments
15.88%