7.101
Revenue¥B
4.895
5.205
5.544
5.924
6.329
6.962
7.428
7.935
8.466
9.395
7.775
8.22%
7.54%
35
16.41
Revenue growth%
8.13
8.39
8.73
8.06
10.95
11.11
8.51
10.36
12.74
13.47
23.88
11.11
9.54
55
21.90
Gross margin%
6.21
5.83
4.20
2.45
2.34
4.19
1.46
1.47
3.21
4.89
2.15
3.21
3.70
91
17.22
Operating margin%
4.03
4.86
2.51
3.17
1.73
0.40
0.40
0.40
2.35
2.51
26.06
0.40
2.43
27
2.25
Net margin%
1.92
0.40
1.89
0.40
0.40
3.19
5.74
6.59
4.13
5.58
8.33
5.58
2.56
60
31.06
P/E ratio (avg)x
12.62
12.35
12.30
11.00
11.38
12.29
11.22
9.589
8.520
8.333
23.30
9.589
11.30
79
21.20
EV/EBITx
9.058
9.857
9.455
9.857
9.240
9.234
9.287
10.05
10.18
9.164
27.74
9.287
9.371
13
26.13
FCF yield (avg)%
34.43
34.55
32.42
31.55
29.95
27.75
25.28
22.69
23.10
21.71
5.59
23.10
28.85
54
22.84
FCF margin%
6.30
7.86
8.37
11.23
10.58
13.41
14.12
16.37
13.94
13.12
2.53
13.94
12.18
13
0.712
FCF / Net incomex
0.649
0.659
0.682
0.735
0.693
0.634
0.686
0.729
0.767
0.764
1.550
0.729
0.689
52
12.98
ROIC%
29.66
26.88
28.54
27.60
26.48
28.26
28.04
25.64
27.63
25.46
28.30
27.63
27.62
71
11.66
Return on equity%
20.14
22.15
20.12
20.00
18.62
19.15
21.13
24.06
23.78
21.93
28.97
21.93
20.63
73
7.58
Return on assets%
12.69
14.55
13.53
14.39
13.25
13.04
10.29
11.37
12.55
11.56
9.79
11.56
12.87
20
1.67
EPS¥
5.19
5.15
6.05
6.19
7.22
8.32
8.80
9.97
11.09
12.43
1.72
11.47%
10.80%
—
29.46
EPS growth%
21.24
20.75
19.18
21.47
19.09
18.78
16.85
16.19
18.29
17.56
10.22
17.56
18.93
37
6.21
Bookvalue per sh¥
6.73
7.50
7.75
8.29
9.60
10.50
11.65
12.28
11.80
12.28
4.81
5.06%
6.34%
—
2.19
FCF per share¥
9.96
10.53
11.37
13.17
14.34
14.17
16.89
16.60
18.59
22.45
1.84
9.38%
8.91%
—
3.83
Dividend per sh¥
7.52
7.19
7.67
7.33
7.21
6.75
7.57
8.00
7.82
7.20
2.73
(0.03%)
(0.70%)
—
14.61
Div yield (avg)%
22.82
20.93
18.79
16.99
19.63
17.81
18.30
19.66
16.83
17.84
6.08
17.84
18.54
56
18.03
Payout ratio%
25.15
23.80
24.70
25.15
27.68
29.47
29.90
27.57
26.95
28.01
29.45
28.01
27.26
28
0.629
Shares (diluted)B
0.738
0.844
0.840
0.774
0.812
0.914
0.948
1.078
1.244
1.169
0.643
7.56%
4.33%
25
22.65
Buyback yield%
16.09
16.34
18.21
18.06
18.19
15.38
13.38
15.96
16.17
17.67
23.34
15.96
16.26
73
0.766
D/E ratiox
1.525
1.444
1.587
1.652
1.707
1.508
1.347
1.444
1.503
1.322
1.166
1.444
1.505
21
8.531
Enterprise value¥B
3.444
3.497
3.965
4.480
5.125
5.794
6.340
6.407
7.103
6.876
4.745
6.05%
6.67%
8
6.012
LT debt¥B
8.892
8.685
8.298
9.456
10.79
11.22
12.24
12.83
12.87
12.80
10.08
3.49%
4.20%
20
Revenue
¥9.395B
7.54%
1.00×
Cost of revenue
¥5.462B
7.58%
1.00×
Operating expenses
¥2.134B
7.97%
1.04×
Property and equipment
18.49%
Cash and investments
17.66%