50.57
Revenue¥B
52.02
56.24
60.52
65.18
72.20
77.23
84.98
92.92
100.1
106.7
55.75
8.12%
8.27%
91
9.44
Revenue growth%
10.59
8.10
9.71
11.54
13.27
13.85
11.79
13.87
14.18
13.51
6.15
13.85
12.53
46
5.76
Gross margin%
10.25
12.78
15.64
15.94
14.85
12.02
12.71
11.96
9.69
11.72
15.00
11.96
12.36
45
3.06
Operating margin%
9.24
6.92
8.56
6.84
6.14
6.06
8.16
8.84
6.55
4.40
19.62
6.55
6.88
33
5.15
Net margin%
12.10
9.90
8.29
7.21
5.92
4.71
6.25
8.97
10.33
8.89
2.65
8.89
8.59
39
18.16
P/E ratio (avg)x
23.85
23.97
27.02
28.17
27.31
28.05
28.14
27.37
31.06
31.58
32.64
28.14
27.71
90
19.33
EV/EBITx
28.80
29.30
31.44
37.11
41.85
47.37
46.36
48.17
57.72
65.40
10.81
48.17
44.11
53
25.45
FCF yield (avg)%
26.70
25.61
26.68
28.47
25.60
23.93
22.11
20.37
17.69
15.52
11.00
20.37
24.76
80
28.81
FCF margin%
8.55
7.99
8.59
7.37
10.34
10.40
11.01
8.73
10.06
8.25
17.30
10.06
8.66
22
0.173
FCF / Net incomex
1.582
1.572
1.680
1.773
1.655
1.822
1.979
2.023
2.050
2.143
1.628
2.023
1.797
91
12.93
ROIC%
17.60
20.16
19.60
20.34
22.67
20.08
21.96
20.51
19.16
19.26
9.20
20.08
20.12
90
20.40
Return on equity%
26.52
25.25
26.38
28.31
28.62
31.10
28.85
29.54
28.91
28.10
18.83
28.91
28.46
54
14.63
Return on assets%
12.94
11.77
10.09
9.67
10.57
10.09
12.56
14.19
15.05
15.53
24.66
14.19
12.17
65
12,321
EPS¥
10,587
10,507
11,136
10,536
9,374
9,760
9,818
10,851
10,858
10,625
13,657
2.54%
(1.26%)
—
24.81
EPS growth%
10.67
11.52
11.73
11.40
10.33
8.02
9.66
9.85
12.77
12.78
12.32
9.85
11.03
74
7,498
Bookvalue per sh¥
6,013
6,434
6,691
7,418
8,640
9,988
10,634
11,344
11,162
10,913
4,611
4.78%
7.73%
—
5,815
FCF per share¥
3,423
3,344
3,248
3,423
3,066
3,277
3,453
3,682
3,528
3,561
5,469
3.04%
(0.04%)
—
10,107
Dividend per sh¥
6,022
5,315
4,754
4,660
4,770
5,056
5,401
5,198
5,147
4,494
7,628
(1.18%)
(2.04%)
—
7.30
Div yield (avg)%
32.15
30.00
30.58
31.78
33.65
33.13
34.98
33.25
30.48
27.90
15.09
33.13
31.97
49
5.86
Payout ratio%
29.94
28.84
25.96
27.11
25.64
24.18
25.87
25.74
26.83
24.92
22.68
25.74
25.92
93
2.585
Shares (diluted)M
2.926
2.600
2.573
2.686
2.382
2.564
2.429
2.134
1.918
1.857
2.566
(4.86%)
(3.64%)
15
26.31
Buyback yield%
19.47
17.72
18.89
21.81
21.25
23.05
23.30
20.57
23.29
25.07
18.09
23.29
21.53
40
0.664
D/E ratiox
0.621
0.691
0.657
0.630
0.664
0.649
0.650
0.721
0.810
0.744
1.381
0.721
0.661
78
12.94
Enterprise value¥B
8.548
9.458
8.920
7.830
7.329
7.489
7.261
7.547
7.821
7.830
24.63
1.33%
(1.71%)
9
65.56
LT debt¥B
85.27
84.37
79.30
73.28
73.82
79.15
88.64
90.27
99.14
95.95
70.41
5.38%
2.22%
16
Revenue
¥106.7B
8.27%
1.00×
Cost of revenue
¥59.51B
8.14%
0.99×
Operating expenses
¥10.82B
8.73%
1.04×
Property and equipment
19.62%