63.59
Revenue¥B
63.87
64.43
67.39
70.46
71.97
74.25
75.03
77.52
78.52
79.71
69.44
2.07%
2.33%
10
28.57
Revenue growth%
18.57
21.27
19.92
18.51
19.65
17.84
19.32
21.24
21.05
21.94
16.75
21.05
19.78
41
4.57
Gross margin%
23.13
20.75
20.09
20.73
23.62
26.12
26.16
25.79
26.80
25.72
13.14
26.12
24.67
88
20.97
Operating margin%
17.45
16.56
18.53
15.67
14.22
16.43
15.90
17.70
14.73
13.22
10.02
15.90
16.16
77
27.97
Net margin%
9.40
9.10
7.90
9.06
6.75
8.34
7.73
9.33
9.44
11.09
12.35
9.33
9.08
28
27.53
P/E ratio (avg)x
15.79
18.14
17.58
18.36
18.24
20.75
23.37
22.78
24.57
28.58
22.88
23.37
19.56
91
26.02
EV/EBITx
27.67
25.21
22.81
21.90
20.04
19.46
20.95
22.81
22.15
22.99
34.51
22.15
22.48
65
8.75
FCF yield (avg)%
28.72
26.06
24.50
23.39
20.45
18.18
17.14
17.64
18.27
15.65
29.98
17.64
19.36
51
17.53
FCF margin%
7.57
8.64
7.37
5.40
7.75
5.51
3.60
5.05
7.28
9.33
20.75
5.51
7.32
63
0.704
FCF / Net incomex
1.769
2.025
2.285
2.658
3.175
3.065
3.400
4.071
4.365
4.697
1.151
4.071
3.120
89
12.24
ROIC%
10.51
12.22
10.15
7.64
8.92
11.02
12.86
14.82
16.22
17.21
24.69
14.82
11.62
64
3.91
Return on equity%
4.28
3.40
3.12
4.27
2.62
2.03
1.43
0.79
0.40
2.20
17.76
1.43
2.41
22
4.41
Return on assets%
5.08
5.36
4.19
4.36
3.93
4.57
3.24
0.66
1.91
4.88
26.96
3.24
4.27
77
8.62
EPS¥
7.49
8.14
7.49
7.32
7.91
7.51
8.17
8.26
9.06
9.85
9.06
4.48%
1.82%
—
22.36
EPS growth%
8.64
10.37
9.82
10.20
8.97
6.49
9.06
7.46
9.07
10.92
18.05
9.06
9.06
50
9.94
Bookvalue per sh¥
27.30
30.98
28.92
31.43
32.86
32.98
31.98
36.69
36.49
40.99
14.71
4.52%
4.45%
—
23.99
FCF per share¥
5.96
5.44
5.85
6.18
5.85
6.22
6.70
7.25
7.16
7.19
4.68
4.20%
1.25%
—
9.07
Dividend per sh¥
11.50
11.83
12.37
11.62
12.91
13.38
13.84
15.91
18.24
17.39
5.68
6.13%
5.61%
—
26.90
Div yield (avg)%
12.76
12.06
14.61
15.78
12.82
14.72
17.53
19.90
18.86
18.35
5.48
18.35
15.25
36
24.10
Payout ratio%
22.46
20.56
17.72
17.65
16.80
14.85
12.70
10.33
10.35
12.27
4.16
12.27
15.82
70
1.192
Shares (diluted)B
1.184
1.165
1.236
1.312
1.560
1.602
1.560
1.797
1.831
1.752
1.221
2.34%
4.99%
74
9.34
Buyback yield%
14.32
16.11
13.66
11.59
11.78
14.13
11.44
12.75
13.33
15.19
5.49
13.33
13.49
19
0.602
D/E ratiox
1.502
1.679
1.684
1.947
2.323
2.498
3.016
3.569
3.953
4.099
1.147
3.569
2.411
69
28.29
Enterprise value¥B
50.04
55.73
60.46
62.89
66.54
62.87
70.68
74.43
73.54
67.86
8.498
0.39%
3.02%
58
48.25
LT debt¥B
24.48
23.77
24.69
22.98
23.00
24.08
25.59
24.28
23.92
25.39
27.91
2.00%
(0.51%)
62
Revenue
¥79.71B
2.33%
1.00×
Cost of revenue
¥55.76B
2.32%
1.00×
Operating expenses
¥14.35B
2.62%
1.03×
Property and equipment
16.92%