0.679
Revenue¥B
4.908
5.042
5.180
5.321
5.603
5.751
6.056
6.365
6.788
7.070
0.701
4.76%
4.23%
33
18.79
Revenue growth%
16.22
13.78
13.00
14.74
16.38
19.31
20.91
18.48
17.94
19.58
21.92
19.31
17.16
41
21.82
Gross margin%
15.51
12.74
11.51
8.98
10.26
9.88
8.07
8.19
7.84
10.75
28.56
8.19
10.07
84
11.42
Operating margin%
30.07
30.98
30.76
32.35
29.69
31.74
34.06
31.65
32.57
32.93
16.28
32.57
31.69
17
23.73
Net margin%
11.50
9.57
9.60
9.82
7.77
7.28
8.10
8.39
6.96
6.53
6.03
7.28
8.25
16
31.42
P/E ratio (avg)x
15.66
14.94
14.62
15.72
14.83
14.32
13.67
13.47
13.74
12.49
30.26
13.67
14.47
25
30.00
EV/EBITx
42.67
43.52
45.37
44.29
43.57
44.08
51.74
57.10
64.21
74.53
15.83
57.10
44.83
46
14.06
FCF yield (avg)%
13.17
12.67
10.36
10.46
11.09
10.03
10.17
7.66
7.43
9.20
14.88
9.20
10.26
31
25.27
FCF margin%
28.35
28.09
26.02
24.17
24.71
24.87
27.79
25.93
24.80
26.46
8.25
25.93
25.98
58
0.594
FCF / Net incomex
0.471
0.561
0.665
0.696
0.826
0.853
0.920
0.979
0.952
1.002
0.149
0.952
0.840
18
11.92
ROIC%
17.09
15.37
12.58
11.17
9.22
11.50
10.61
12.45
12.56
11.17
6.21
11.50
11.97
47
28.26
Return on equity%
29.77
32.71
34.94
34.49
33.49
33.45
32.85
32.26
32.21
29.68
14.09
32.26
32.78
62
19.32
Return on assets%
2.33
0.72
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
22.67
0.40
0.40
87
3.80
EPS¥
2.40
2.28
2.35
2.47
2.40
2.70
2.72
2.68
2.92
3.18
4.21
5.86%
2.53%
—
13.89
EPS growth%
19.95
21.26
21.76
19.26
19.27
21.87
24.29
21.70
20.01
18.59
2.69
21.70
20.63
23
2.92
Bookvalue per sh¥
1.60
1.72
1.70
1.60
1.61
1.72
1.84
1.60
1.49
1.38
2.41
(3.00%)
(1.17%)
—
3.89
FCF per share¥
3.38
3.68
3.52
3.87
3.97
3.89
4.05
3.84
3.46
3.82
2.22
(0.74%)
1.02%
—
2.72
Dividend per sh¥
2.52
2.35
2.50
2.62
2.50
2.46
2.66
2.41
2.31
2.17
2.77
(2.76%)
(0.75%)
—
18.14
Div yield (avg)%
23.55
26.37
25.69
27.52
26.96
28.73
30.18
27.31
28.80
30.59
9.59
28.80
27.42
22
16.25
Payout ratio%
2.42
3.65
5.73
4.22
1.79
3.25
2.36
1.20
2.90
4.30
23.89
2.90
3.08
54
0.408
Shares (diluted)B
0.698
0.786
0.904
1.072
1.277
1.234
1.423
1.473
1.710
1.799
0.408
7.08%
10.08%
37
24.74
Buyback yield%
24.72
24.95
23.12
20.73
22.26
20.35
21.67
21.31
21.69
20.11
25.24
21.31
21.68
86
0.267
D/E ratiox
0.527
0.586
0.561
0.557
0.575
0.643
0.727
0.731
0.719
0.781
0.577
0.727
0.614
59
3.226
Enterprise value¥B
2.638
2.704
2.941
3.200
2.969
3.016
2.797
3.026
3.359
3.652
5.306
4.23%
4.43%
64
0.486
LT debt¥B
2.567
2.656
2.758
2.625
2.935
3.405
3.827
3.954
4.168
4.670
6.414
9.73%
6.36%
9
Revenue
¥7.070B
4.23%
1.00×
Cost of revenue
¥4.109B
3.90%
0.97×
Operating expenses
¥1.345B
4.74%
1.05×
Property and equipment
18.74%
Goodwill & intangibles
18.60%