7.680
Revenue¥B
16.24
16.28
16.71
17.18
17.13
17.10
17.17
17.04
17.05
16.94
8.434
(0.22%)
0.64%
58
25.51
Revenue growth%
22.68
24.87
23.41
24.75
24.17
23.91
25.66
25.25
26.95
29.27
2.86
25.66
24.81
6
28.65
Gross margin%
7.82
8.70
11.54
9.11
11.13
10.62
10.05
11.59
13.89
16.75
16.60
11.59
10.87
43
2.12
Operating margin%
1.43
3.85
5.15
5.11
4.20
3.62
6.50
4.64
1.92
2.79
13.70
3.62
4.02
21
3.13
Net margin%
7.08
7.06
8.85
6.71
8.50
5.94
6.55
4.62
6.82
8.60
23.21
6.55
6.94
64
6.475
P/E ratio (avg)x
20.52
20.20
18.35
17.18
18.23
16.27
16.89
16.20
16.28
14.82
34.73
16.27
17.04
78
33.30
EV/EBITx
28.84
29.82
28.39
32.65
36.00
39.28
37.35
37.09
36.29
41.87
14.99
37.35
36.14
32
18.60
FCF yield (avg)%
3.35
0.41
0.40
3.30
6.03
3.89
5.23
4.19
1.74
0.40
12.49
3.89
3.32
6
29.59
FCF margin%
19.74
17.11
16.77
13.97
11.03
11.53
11.10
9.05
9.17
9.83
26.11
9.83
11.31
25
0.809
FCF / Net incomex
0.948
1.006
1.103
1.100
1.063
1.068
1.215
1.411
1.454
1.704
1.510
1.411
1.101
87
13.91
ROIC%
0.40
0.40
1.42
0.40
0.40
1.80
0.80
2.66
1.87
0.53
25.43
1.80
0.67
34
20.76
Return on equity%
18.46
16.51
13.91
15.34
12.94
14.59
13.77
15.24
13.00
11.36
16.21
13.77
14.25
69
24.59
Return on assets%
16.85
17.16
14.95
13.39
14.22
15.89
14.10
16.76
13.92
14.51
28.85
14.51
14.73
94
147.72
EPS¥
236.28
251.26
277.69
275.31
315.28
306.60
333.07
377.06
353.28
354.49
160.91
2.37%
5.08%
—
24.36
EPS growth%
18.98
21.23
23.59
23.78
23.44
26.44
25.40
23.99
22.85
24.53
20.76
24.53
23.68
58
113.83
Bookvalue per sh¥
61.47
57.82
58.55
56.46
56.67
64.03
72.92
71.54
71.79
70.25
263.29
4.39%
1.10%
—
234.63
FCF per share¥
54.82
55.73
49.55
46.78
42.43
45.59
39.98
41.93
45.34
43.88
66.09
0.67%
(3.03%)
—
81.04
Dividend per sh¥
205.84
224.07
212.73
234.75
245.81
268.78
249.82
256.66
287.69
264.34
215.20
1.46%
2.61%
—
9.75
Div yield (avg)%
11.83
11.24
12.22
14.23
16.76
18.02
18.08
18.12
16.30
15.52
13.99
18.02
15.91
14
8.31
Payout ratio%
25.27
24.74
22.62
24.27
25.19
27.13
24.40
23.37
23.73
23.94
21.69
23.94
24.33
82
39.12
Shares (diluted)M
43.93
45.19
50.80
46.38
50.32
51.31
47.40
49.87
46.40
43.62
40.88
(2.82%)
0.98%
52
6.98
Buyback yield%
25.22
25.29
23.22
26.11
25.50
23.36
21.74
19.63
21.26
22.31
6.02
21.74
23.29
88
0.508
D/E ratiox
1.207
1.406
1.311
1.268
1.418
1.403
1.532
1.502
1.449
1.640
0.989
1.502
1.412
52
9.119
Enterprise value¥B
1.476
1.626
1.610
1.630
1.458
1.504
1.676
1.622
1.675
1.502
3.228
0.60%
0.45%
49
4.164
LT debt¥B
7.399
7.165
7.529
6.898
5.959
5.772
5.810
5.353
4.803
4.770
1.919
(4.35%)
(4.39%)
86
Revenue
¥16.94B
0.64%
1.00×
Cost of revenue
¥11.40B
0.73%
1.01×
Operating expenses
¥2.615B
0.41%
0.98×
Property and equipment
16.87%
Goodwill & intangibles
15.42%