0.731
Revenue¥B
5.394
5.631
5.877
6.249
6.557
6.999
7.207
7.507
7.808
8.029
0.780
4.13%
4.61%
7
7.05
Revenue growth%
13.90
13.10
15.11
15.86
17.17
16.14
14.33
17.24
17.11
18.96
6.80
17.11
16.00
59
13.67
Gross margin%
16.27
13.63
16.51
13.56
13.74
13.41
13.27
11.59
9.90
10.76
24.84
11.59
13.49
45
4.76
Operating margin%
24.54
23.12
25.44
27.58
25.46
26.56
28.25
29.40
27.10
26.74
6.15
27.10
26.65
75
24.90
Net margin%
2.45
4.66
6.81
5.29
4.52
5.33
7.65
6.34
4.58
1.93
10.09
5.33
4.98
81
6.846
P/E ratio (avg)x
31.97
31.37
34.46
38.96
38.49
45.58
54.11
59.28
60.85
60.25
29.27
59.28
42.27
88
36.97
EV/EBITx
38.14
33.46
33.73
34.69
34.73
34.91
33.18
31.09
33.56
32.11
7.771
33.18
33.64
71
19.33
FCF yield (avg)%
16.52
14.34
12.05
10.24
9.46
7.24
6.36
6.04
5.48
5.09
14.15
6.04
8.35
51
22.66
FCF margin%
20.94
21.69
21.62
19.26
20.48
21.70
20.12
20.99
19.03
21.86
2.85
20.99
20.96
14
0.732
FCF / Net incomex
0.598
0.658
0.701
0.630
0.584
0.578
0.529
0.572
0.520
0.489
0.763
0.529
0.581
88
23.94
ROIC%
31.47
30.81
29.69
32.05
30.04
31.13
30.47
28.48
29.45
29.38
18.68
29.45
30.25
16
25.01
Return on equity%
8.58
11.36
9.26
10.58
8.28
6.00
4.10
1.99
3.03
3.20
5.26
3.20
7.14
50
21.07
Return on assets%
11.21
13.79
16.15
16.05
15.48
14.28
14.05
14.69
16.34
16.18
8.96
14.69
15.09
62
64.72
EPS¥
68.00
65.28
65.07
63.78
58.68
57.57
56.90
61.99
56.98
52.13
66.11
(2.34%)
(2.31%)
—
16.99
EPS growth%
20.88
18.03
17.71
16.92
19.47
19.72
20.71
21.80
23.87
23.89
24.97
21.80
20.21
52
179.65
Bookvalue per sh¥
26.59
27.37
25.36
26.58
24.79
25.46
25.01
21.75
21.18
20.55
138.98
(3.69%)
(1.84%)
—
68.25
FCF per share¥
244.40
238.62
229.13
247.76
224.12
223.31
220.78
246.28
272.30
263.20
105.84
3.27%
1.26%
—
177.68
Dividend per sh¥
84.77
83.69
79.02
74.96
82.05
73.20
69.38
67.24
67.66
70.49
163.05
(2.99%)
(2.93%)
—
24.77
Div yield (avg)%
25.73
27.73
29.98
29.57
32.03
31.50
33.30
35.90
35.50
35.88
11.57
35.50
31.76
69
13.51
Payout ratio%
0.40
1.44
0.40
0.40
0.73
0.40
0.40
0.48
0.40
0.40
27.44
0.40
0.40
19
13.45
Shares (diluted)M
18.61
20.75
21.51
22.43
25.54
27.22
28.94
27.63
29.22
29.21
13.50
2.72%
4.16%
73
28.13
Buyback yield%
9.48
6.95
7.68
5.76
4.58
5.33
3.51
3.27
3.66
6.22
15.05
3.66
5.55
77
1.210
D/E ratiox
0.788
0.935
1.058
1.163
1.332
1.571
1.805
1.782
2.101
2.128
1.025
1.805
1.451
70
2.318
Enterprise value¥B
6.882
7.000
6.300
6.259
5.821
6.024
6.109
6.125
6.484
5.726
2.659
(0.33%)
(2.06%)
91
2.739
LT debt¥B
2.941
2.832
2.674
2.569
2.480
2.160
1.892
2.009
1.746
1.552
2.634
(8.95%)
(6.07%)
79
Revenue
¥8.029B
4.61%
1.00×
Cost of revenue
¥4.867B
4.36%
0.98×
Operating expenses
¥1.001B
5.51%
1.09×
Goodwill & intangibles
16.34%
Property and equipment
15.41%