3.158
Revenue¥B
6.756
6.714
6.769
6.859
6.903
6.852
6.889
7.016
7.026
7.257
3.502
1.01%
0.64%
36
12.20
Revenue growth%
3.81
5.94
7.40
4.40
2.80
5.10
4.32
2.30
3.58
0.85
26.53
3.58
4.06
74
24.43
Gross margin%
13.82
14.14
15.77
15.00
13.55
14.39
12.53
12.77
13.70
16.66
29.52
13.70
13.98
82
13.15
Operating margin%
11.93
13.73
11.32
12.58
13.69
11.70
12.08
13.31
11.94
9.05
16.87
11.94
12.01
8
10.46
Net margin%
12.56
13.07
14.70
13.94
15.85
18.85
19.26
21.25
24.22
22.25
17.41
21.25
17.35
58
27.77
P/E ratio (avg)x
36.45
42.10
41.77
44.71
44.55
54.06
57.22
64.05
76.34
78.45
27.59
64.05
49.39
45
20.11
EV/EBITx
25.20
27.50
27.71
29.56
32.23
31.97
34.96
36.05
33.13
31.26
30.23
33.13
31.62
95
4.50
FCF yield (avg)%
11.28
9.67
7.94
7.48
5.34
6.92
5.19
4.44
2.42
2.63
7.60
4.44
6.13
81
23.00
FCF margin%
5.12
3.05
5.25
7.19
9.64
12.16
11.86
14.00
14.15
14.44
20.40
14.00
10.75
60
1.038
FCF / Net incomex
0.116
0.114
0.108
0.113
0.118
0.107
0.105
0.098
0.102
0.112
1.318
0.105
0.110
39
5.74
ROIC%
8.43
9.38
8.35
8.77
9.67
7.51
10.12
7.16
9.19
9.09
4.80
9.09
8.93
32
8.54
Return on equity%
5.04
5.59
3.93
3.59
6.33
3.68
5.41
3.41
3.69
5.18
21.40
3.69
4.48
76
23.60
Return on assets%
27.27
29.65
28.91
31.64
29.06
31.80
33.48
33.13
30.57
31.71
22.35
31.80
31.11
25
5.07
EPS¥
14.35
17.12
16.61
18.83
19.46
21.36
24.36
26.42
27.64
29.09
5.24
8.38%
8.63%
—
20.47
EPS growth%
21.60
21.51
21.20
22.07
19.46
21.29
23.94
25.18
27.97
29.13
10.91
25.18
21.83
54
16.68
Bookvalue per sh¥
19.10
18.19
16.10
14.83
15.35
15.22
16.30
16.86
14.67
15.26
5.98
(0.12%)
(1.95%)
—
4.86
FCF per share¥
16.87
17.22
16.14
15.06
13.53
13.67
15.10
13.71
14.97
15.62
7.57
2.91%
(1.82%)
—
15.00
Dividend per sh¥
16.73
15.69
15.27
14.81
14.05
13.08
14.03
15.31
13.33
12.78
8.28
(1.87%)
(1.72%)
—
10.21
Div yield (avg)%
4.45
4.96
7.13
6.79
9.33
11.91
11.75
9.82
12.45
10.40
12.80
11.75
9.57
91
21.47
Payout ratio%
16.79
17.27
16.89
19.41
18.97
19.16
20.39
18.32
19.93
19.94
4.24
19.93
19.07
92
112.7
Shares (diluted)M
173.9
189.3
217.7
240.7
229.4
263.8
256.5
268.3
298.1
318.8
113.2
6.80%
7.42%
30
15.26
Buyback yield%
25.12
27.53
24.70
26.71
27.15
24.36
22.60
25.21
26.68
23.69
22.99
24.36
25.17
65
1.768
D/E ratiox
1.968
2.273
2.651
2.526
2.864
3.209
3.358
3.224
3.636
3.879
0.792
3.358
3.037
56
1.069
Enterprise value¥B
12.82
13.02
14.83
15.74
18.73
18.51
18.05
19.50
22.94
25.80
6.064
6.62%
8.58%
39
1.491
LT debt¥B
2.573
2.496
2.528
2.414
2.181
2.031
2.078
1.965
2.092
2.116
4.031
(0.61%)
(2.54%)
26
Revenue
¥7.257B
0.64%
1.00×
Cost of revenue
¥3.264B
0.58%
0.99×
Operating expenses
¥1.546B
0.72%
1.01×
Property and equipment
18.66%
Goodwill & intangibles
17.14%