10.57
Revenue¥B
7.143
7.668
8.124
8.714
9.408
9.873
10.66
11.48
12.25
13.08
11.66
6.81%
7.02%
38
25.75
Revenue growth%
16.33
16.46
14.69
12.54
13.33
15.85
17.08
15.41
17.84
16.72
28.93
16.72
16.09
53
12.68
Gross margin%
25.59
28.00
26.61
28.47
27.15
27.17
28.53
29.61
31.67
33.85
15.77
29.61
28.23
78
9.89
Operating margin%
16.42
18.25
19.54
20.30
17.54
16.46
18.37
18.70
19.79
21.02
22.32
18.70
18.54
86
26.39
Net margin%
4.88
6.80
6.05
3.52
3.93
2.38
0.40
1.87
0.40
1.24
22.26
1.24
2.95
92
12.70
P/E ratio (avg)x
11.93
12.82
13.65
14.77
14.11
14.94
14.74
14.91
15.68
17.05
13.25
14.94
14.75
74
34.07
EV/EBITx
21.47
23.02
20.62
18.98
18.40
15.92
16.95
17.38
16.19
14.45
31.98
16.19
17.89
22
26.38
FCF yield (avg)%
21.90
21.67
23.47
22.76
20.95
22.73
24.67
22.21
24.90
21.92
16.77
22.73
22.47
69
28.55
FCF margin%
16.60
17.92
16.93
16.06
19.03
18.38
15.92
17.97
16.55
14.46
10.90
16.55
16.77
82
1.455
FCF / Net incomex
0.733
0.784
0.796
0.867
0.929
0.905
0.997
0.940
0.927
1.031
1.688
0.940
0.916
38
24.75
ROIC%
12.09
12.53
10.62
9.53
12.53
12.24
11.88
11.27
14.24
17.13
11.58
12.24
12.16
26
2.35
Return on equity%
23.05
24.52
27.19
26.45
25.83
23.75
23.77
22.89
20.80
20.66
8.23
22.89
23.76
73
3.36
Return on assets%
37.04
38.30
39.84
38.26
37.54
34.76
36.75
37.55
36.22
37.02
7.07
36.75
37.29
53
52.24
EPS¥
13.49
14.88
15.43
16.06
14.91
16.26
17.07
16.83
16.85
16.55
54.00
2.12%
2.22%
—
13.02
EPS growth%
17.50
15.84
12.92
15.21
12.81
11.29
14.21
12.93
10.76
11.37
26.62
11.37
12.93
28
51.65
Bookvalue per sh¥
84.17
88.51
102.11
104.19
115.72
116.81
116.74
118.00
115.62
129.97
27.53
2.35%
6.06%
—
35.58
FCF per share¥
37.39
39.00
39.40
41.98
45.51
48.06
46.64
53.62
59.45
59.21
26.75
5.40%
5.84%
—
63.18
Dividend per sh¥
43.45
45.17
43.35
46.31
51.13
51.19
49.47
51.01
54.99
58.03
41.35
2.56%
3.11%
—
9.17
Div yield (avg)%
7.99
8.27
7.53
8.03
7.62
9.83
9.33
9.56
9.12
7.34
5.04
9.33
8.15
59
12.43
Payout ratio%
22.86
22.98
20.73
17.84
15.52
18.06
16.94
15.01
17.96
20.56
8.59
17.96
18.01
57
60.53
Shares (diluted)M
69.79
71.34
70.75
68.81
72.97
73.94
70.32
72.87
72.76
70.88
59.37
(0.58%)
0.07%
57
29.92
Buyback yield%
24.46
26.65
24.03
26.20
26.49
25.50
22.51
19.58
20.61
23.23
4.11
22.51
24.24
23
1.651
D/E ratiox
1.870
2.127
2.175
2.051
2.031
2.076
2.367
2.478
2.442
2.321
1.470
2.367
2.151
57
4.193
Enterprise value¥B
6.074
7.078
8.258
9.314
8.712
9.030
10.49
10.85
10.49
11.73
2.374
6.13%
8.25%
63
1.828
LT debt¥B
14.32
14.25
13.75
15.34
15.64
14.91
13.94
14.10
16.24
17.78
5.895
2.60%
2.39%
46
Revenue
¥13.08B
7.02%
1.00×
Cost of revenue
¥7.483B
6.75%
0.97×
Operating expenses
¥1.329B
6.97%
0.99×
Property and equipment
17.99%