2.100
Revenue¥B
26.92
27.39
27.13
27.94
27.77
28.16
27.86
28.13
28.67
29.20
2.149
1.01%
0.88%
65
18.86
Revenue growth%
6.91
4.76
6.58
4.93
3.36
6.21
8.80
9.40
11.46
12.38
25.20
9.40
6.74
33
15.12
Gross margin%
34.29
34.86
34.05
33.37
32.55
31.21
29.31
29.03
28.89
27.11
25.45
29.03
31.88
66
8.21
Operating margin%
22.47
22.92
25.54
25.14
27.09
28.08
26.21
27.13
26.36
28.01
7.59
27.13
26.28
80
12.07
Net margin%
10.02
12.93
13.23
10.83
10.73
9.41
12.36
11.85
13.36
14.37
2.87
12.36
12.11
79
33.94
P/E ratio (avg)x
11.92
10.95
9.399
9.848
8.473
7.956
6.884
7.023
7.047
6.790
20.77
7.023
8.214
77
18.18
EV/EBITx
47.05
53.57
56.32
66.23
67.60
70.51
78.80
85.31
102.3
116.7
34.32
85.31
69.05
23
9.26
FCF yield (avg)%
12.58
12.58
12.70
11.79
8.86
10.16
12.89
13.57
11.27
12.50
16.84
12.50
12.54
75
7.27
FCF margin%
23.14
21.38
22.24
21.17
19.48
17.64
16.36
17.62
18.85
18.77
23.42
17.64
19.17
72
0.690
FCF / Net incomex
0.615
0.618
0.682
0.803
0.769
0.751
0.831
0.909
0.992
1.032
0.562
0.909
0.786
69
4.63
ROIC%
11.64
14.16
12.61
12.21
10.68
12.60
13.15
10.36
10.61
13.01
2.21
12.60
12.41
33
16.02
Return on equity%
21.15
22.04
19.80
20.70
21.93
24.64
24.53
26.94
24.63
21.63
15.39
24.63
21.99
84
10.72
Return on assets%
0.63
0.91
3.30
0.40
0.40
0.44
1.82
0.40
0.40
0.40
29.50
0.40
0.42
41
51.47
EPS¥
70.46
74.05
73.15
67.59
64.33
66.47
66.28
67.82
59.26
59.33
56.02
(1.60%)
(0.86%)
—
19.06
EPS growth%
16.83
17.95
18.09
17.13
17.59
17.73
17.00
16.87
14.66
13.46
22.04
16.87
17.06
68
57.49
Bookvalue per sh¥
71.68
68.55
71.52
68.46
74.36
80.74
77.50
79.54
83.74
97.38
140.30
5.54%
4.61%
—
176.32
FCF per share¥
234.39
260.55
291.90
325.35
360.28
360.98
416.82
403.65
465.86
496.50
109.26
6.62%
8.03%
—
109.38
Dividend per sh¥
143.24
147.39
166.34
160.83
157.39
180.54
189.72
195.67
229.30
241.78
81.79
8.96%
5.07%
—
23.73
Div yield (avg)%
20.86
22.63
24.22
27.11
28.39
28.31
26.97
28.24
25.86
27.62
4.29
27.62
27.04
68
24.72
Payout ratio%
0.40
0.72
0.40
2.04
2.58
0.40
0.99
0.40
3.11
5.26
22.48
0.99
0.86
86
43.29
Shares (diluted)M
41.32
41.80
38.00
35.63
32.58
34.68
32.84
34.56
37.96
41.48
42.48
4.95%
(0.20%)
73
27.26
Buyback yield%
25.36
23.89
22.40
20.10
20.23
17.53
16.56
13.79
14.27
17.16
11.64
16.56
18.82
74
1.662
D/E ratiox
1.446
1.326
1.379
1.502
1.645
1.714
1.876
1.884
1.868
1.756
0.329
1.868
1.679
50
3.570
Enterprise value¥B
2.748
2.743
2.547
2.468
2.394
2.265
2.269
2.560
2.494
2.429
6.284
0.29%
(0.58%)
67
23.59
LT debt¥B
7.352
6.954
7.456
8.825
9.176
9.726
10.60
11.55
12.93
14.34
3.132
9.35%
6.94%
61
Revenue
¥29.20B
0.88%
1.00×
Cost of revenue
¥20.44B
0.88%
1.00×
Operating expenses
¥5.625B
1.52%
1.06×
Property and equipment
16.60%