19.93
Revenue¥B
29.84
31.29
33.43
34.60
36.71
37.69
38.99
41.44
42.73
44.08
21.82
3.72%
4.21%
86
28.59
Revenue growth%
19.65
21.05
22.40
25.28
25.15
27.39
30.16
27.51
27.34
25.96
12.54
27.39
25.62
45
28.07
Gross margin%
26.93
26.47
28.68
30.01
28.75
28.60
29.38
27.14
27.97
27.35
16.17
27.97
28.28
31
29.13
Operating margin%
2.46
0.77
3.64
1.02
2.64
4.53
2.68
1.78
3.43
2.75
15.11
2.75
2.66
64
26.54
Net margin%
9.95
12.84
14.07
17.05
14.63
12.78
11.34
13.75
15.08
13.49
5.74
13.49
13.62
13
6.619
P/E ratio (avg)x
38.17
39.50
36.13
35.56
38.17
38.52
37.10
36.74
38.65
35.31
28.36
37.10
37.63
94
30.89
EV/EBITx
71.75
77.19
81.45
89.37
100.2
114.3
119.4
117.8
116.9
123.3
9.981
117.8
107.3
22
21.26
FCF yield (avg)%
16.65
19.38
17.48
20.32
19.58
20.82
19.78
21.59
23.42
24.62
22.69
21.59
20.05
92
16.95
FCF margin%
19.66
16.95
14.60
11.70
9.33
9.88
11.93
14.71
14.13
16.47
14.71
14.13
14.36
61
0.707
FCF / Net incomex
0.717
0.787
0.763
0.713
0.782
0.821
0.838
0.863
0.904
1.044
0.359
0.863
0.804
29
14.92
ROIC%
16.94
17.59
16.73
18.51
20.39
17.78
19.41
18.31
21.10
23.55
29.48
19.41
18.41
45
5.76
Return on equity%
27.82
30.48
31.60
32.75
34.43
35.35
32.96
31.80
30.09
27.14
23.75
31.80
31.70
84
7.53
Return on assets%
8.36
9.25
8.41
10.95
10.36
8.85
9.17
7.92
6.65
9.25
11.20
8.85
9.01
20
113.69
EPS¥
96.86
89.29
92.08
86.48
76.57
70.26
75.14
67.32
62.95
61.96
125.07
(4.15%)
(5.33%)
—
6.28
EPS growth%
29.39
28.54
27.57
28.92
28.07
30.81
32.45
34.08
36.76
34.70
11.32
34.08
30.10
94
230.70
Bookvalue per sh¥
97.14
86.25
90.18
96.89
85.88
84.31
82.97
90.66
83.76
76.63
186.16
(2.25%)
(2.55%)
—
117.07
FCF per share¥
57.08
65.70
71.08
68.55
72.63
70.78
81.30
86.54
101.08
113.99
130.27
9.43%
8.56%
—
35.01
Dividend per sh¥
73.55
71.66
79.73
90.02
90.32
96.23
94.90
100.07
107.86
112.99
185.02
4.58%
4.61%
—
20.86
Div yield (avg)%
5.17
6.55
7.63
8.94
11.68
14.43
17.13
14.62
11.65
8.84
3.01
14.43
10.30
46
21.90
Payout ratio%
18.96
19.67
21.22
21.29
19.03
17.88
17.78
16.85
17.32
16.59
8.81
17.32
18.42
73
32.60
Shares (diluted)M
29.10
26.29
28.48
30.92
30.68
32.70
30.81
29.24
29.35
26.24
33.34
(3.08%)
(0.65%)
90
10.28
Buyback yield%
13.57
12.51
14.00
11.00
11.73
14.60
14.55
13.07
13.23
12.53
13.68
13.23
13.15
34
1.193
D/E ratiox
1.758
1.837
1.765
1.680
1.718
1.953
1.869
1.825
1.803
1.958
1.404
1.869
1.814
37
7.421
Enterprise value¥B
36.81
42.60
42.34
48.94
49.94
49.53
53.26
52.58
62.26
69.01
9.111
6.68%
8.10%
25
10.22
LT debt¥B
24.88
26.09
26.85
23.68
23.70
25.02
21.51
23.04
22.06
20.51
12.24
(2.85%)
(1.29%)
21
Revenue
¥44.08B
4.21%
1.00×
Cost of revenue
¥29.02B
4.32%
1.01×
Operating expenses
¥8.261B
4.04%
0.98×
Property and equipment
20.24%
Goodwill & intangibles
17.70%