7.974
Revenue¥B
5.923
6.284
6.733
7.290
7.622
8.160
8.775
9.448
9.960
10.76
8.764
7.13%
6.78%
20
2.19
Revenue growth%
2.31
2.27
1.03
3.77
2.54
0.40
0.40
0.96
2.17
0.40
17.13
0.40
1.60
8
20.52
Gross margin%
13.86
13.35
13.87
14.30
12.98
15.93
17.28
19.65
17.29
19.62
27.23
17.29
15.11
92
2.58
Operating margin%
5.04
5.26
7.09
7.46
4.69
6.32
7.22
4.28
2.67
4.37
7.46
4.37
5.15
62
15.47
Net margin%
20.89
19.26
17.98
18.88
21.29
19.07
18.75
19.94
17.95
18.99
17.43
18.99
19.03
65
23.77
P/E ratio (avg)x
34.69
32.12
35.03
35.20
36.53
36.26
35.35
34.24
30.94
32.49
32.80
34.24
34.86
78
14.81
EV/EBITx
55.66
63.15
74.97
83.67
88.25
100.2
103.3
117.5
139.4
140.4
19.79
117.5
94.21
87
28.93
FCF yield (avg)%
13.72
13.99
15.70
15.20
16.14
19.01
20.74
21.17
19.58
16.65
19.51
19.58
16.40
52
4.45
FCF margin%
10.15
8.71
8.95
10.28
12.96
13.65
12.71
11.17
8.47
11.08
18.97
11.17
10.68
70
0.691
FCF / Net incomex
0.643
0.730
0.694
0.752
0.834
0.923
1.003
0.960
0.866
0.981
1.391
0.960
0.850
48
23.76
ROIC%
29.16
31.97
32.97
32.96
34.76
34.10
34.97
36.66
37.90
35.66
29.29
35.66
34.43
25
5.42
Return on equity%
6.61
7.14
7.37
6.18
3.48
3.25
1.36
4.08
5.63
8.54
27.36
4.08
5.90
24
28.48
Return on assets%
24.13
24.72
22.37
24.73
24.56
22.03
23.92
23.69
22.00
23.95
8.27
23.69
23.93
82
13.66
EPS¥
11.06
11.52
12.34
12.22
11.52
12.54
13.58
13.98
12.72
13.86
14.33
3.77%
3.26%
—
19.68
EPS growth%
9.19
11.25
9.65
7.13
9.29
8.59
9.35
7.14
9.02
8.20
22.47
8.59
9.10
66
13.08
Bookvalue per sh¥
6.46
5.96
5.73
6.05
6.48
6.99
7.39
7.84
7.50
7.57
17.21
3.14%
2.30%
—
15.35
FCF per share¥
9.24
8.56
8.53
8.52
7.42
6.97
6.47
5.84
5.37
4.92
9.05
(7.90%)
(6.12%)
—
18.24
Dividend per sh¥
9.96
10.03
10.63
9.61
9.02
8.07
7.70
7.21
7.23
7.28
8.97
(4.18%)
(4.40%)
—
18.01
Div yield (avg)%
13.93
11.61
9.55
9.23
8.71
9.31
9.25
6.97
5.98
4.67
8.77
6.97
9.24
20
23.48
Payout ratio%
15.48
14.06
13.16
12.69
14.44
12.64
10.04
7.93
5.50
3.33
15.35
7.93
12.66
86
197.5
Shares (diluted)M
233.1
226.7
239.4
221.6
228.1
246.1
238.9
230.1
232.9
217.2
203.0
(0.97%)
0.42%
69
18.76
Buyback yield%
9.37
9.13
10.61
8.01
8.50
7.50
10.23
12.81
13.90
14.97
29.72
12.81
9.80
46
0.552
D/E ratiox
0.187
0.176
0.169
0.178
0.185
0.181
0.169
0.180
0.180
0.175
0.765
0.180
0.179
43
2.086
Enterprise value¥B
7.593
7.428
7.805
7.750
8.534
9.233
8.683
8.013
7.631
7.954
1.598
(1.40%)
1.76%
75
1.764
LT debt¥B
7.905
7.808
8.210
8.178
8.660
7.423
7.990
7.491
6.406
6.593
7.014
(5.31%)
(1.57%)
21
Revenue
¥10.76B
6.78%
1.00×
Cost of revenue
¥6.981B
7.11%
1.03×
Operating expenses
¥1.048B
5.30%
0.87×
Property and equipment
14.27%