6.082
Revenue¥B
8.391
8.883
9.071
9.236
9.792
10.14
10.68
11.33
11.86
12.25
6.635
4.59%
4.21%
11
4.67
Revenue growth%
5.26
7.96
5.44
4.32
6.32
3.81
5.98
7.69
6.47
6.66
9.55
6.47
6.15
79
18.80
Gross margin%
9.83
10.13
12.31
11.39
9.98
8.50
10.63
12.37
10.96
11.90
24.71
10.96
10.79
55
6.19
Operating margin%
30.27
28.44
27.93
30.27
32.51
32.08
30.13
28.06
29.51
27.10
12.12
29.51
29.82
22
7.69
Net margin%
22.42
21.08
20.92
22.05
20.83
20.42
18.35
19.43
18.90
17.90
2.47
18.90
20.62
45
8.328
P/E ratio (avg)x
9.016
8.809
8.507
7.653
8.510
8.060
8.475
9.273
9.181
9.078
28.88
9.078
8.659
12
36.87
EV/EBITx
30.34
30.95
27.82
25.99
23.45
20.80
20.35
22.56
21.06
20.45
32.07
20.80
23.00
39
4.14
FCF yield (avg)%
7.46
8.46
5.86
6.68
5.02
7.56
8.62
9.92
11.63
12.86
29.42
9.92
8.01
82
21.85
FCF margin%
3.98
6.91
7.46
8.44
11.26
11.02
13.85
16.50
17.41
17.41
11.36
16.50
11.14
33
0.605
FCF / Net incomex
0.586
0.656
0.632
0.600
0.604
0.553
0.616
0.587
0.619
0.561
1.534
0.587
0.602
74
22.99
ROIC%
24.05
24.01
24.72
23.13
21.01
21.46
22.37
19.85
19.04
18.73
18.69
19.85
21.92
71
10.88
Return on equity%
23.24
22.07
19.68
18.02
19.27
17.89
19.77
18.12
18.12
20.43
8.35
18.12
19.48
81
3.61
Return on assets%
27.54
27.93
25.33
28.22
30.45
32.51
30.24
29.61
27.46
27.60
11.94
29.61
28.08
54
45.83
EPS¥
30.99
28.17
27.48
29.14
30.83
31.36
28.98
27.45
25.73
28.81
49.15
(1.34%)
(1.38%)
—
5.24
EPS growth%
12.45
11.34
14.19
16.53
16.04
16.65
17.98
17.98
19.19
19.91
11.73
17.98
16.59
42
50.89
Bookvalue per sh¥
38.52
36.66
36.10
34.21
33.60
32.39
36.28
36.69
37.59
38.21
51.08
2.60%
(0.58%)
—
46.21
FCF per share¥
71.72
69.22
63.90
70.72
73.07
70.05
66.03
63.84
69.38
70.89
44.96
(0.60%)
0.24%
—
19.69
Dividend per sh¥
42.18
41.52
40.17
39.06
38.90
40.45
40.00
39.38
43.42
41.22
9.52
1.17%
(0.30%)
—
3.73
Div yield (avg)%
14.47
12.89
15.85
14.16
13.99
13.81
14.06
12.19
11.35
10.87
29.33
12.19
13.90
64
24.65
Payout ratio%
23.06
24.68
22.91
24.84
27.49
25.76
27.18
25.97
25.08
27.56
19.22
25.97
25.42
24
67.70
Shares (diluted)M
79.47
89.37
91.85
85.97
95.88
109.8
105.7
110.4
124.0
137.9
67.21
7.53%
6.08%
32
23.34
Buyback yield%
14.79
14.01
11.81
14.47
16.14
14.95
15.82
16.94
18.10
15.54
4.95
15.82
15.25
39
1.163
D/E ratiox
1.242
1.253
1.289
1.432
1.427
1.476
1.517
1.601
1.663
1.762
0.612
1.601
1.454
20
1.914
Enterprise value¥B
2.848
3.282
3.416
3.644
4.306
4.830
5.717
6.471
6.763
7.108
1.140
10.54%
9.91%
76
9.701
LT debt¥B
1.729
1.665
1.806
2.071
2.321
2.473
2.400
2.728
2.617
2.513
7.574
1.60%
3.72%
79
Revenue
¥12.25B
4.21%
1.00×
Cost of revenue
¥7.258B
3.96%
0.98×
Operating expenses
¥2.265B
4.64%
1.04×
Property and equipment
14.02%