4.239
Revenue¥B
5.154
5.455
5.768
6.216
6.830
7.506
7.999
8.467
9.052
9.607
4.599
7.06%
7.07%
80
25.55
Revenue growth%
5.04
4.67
4.15
5.23
6.15
3.35
3.02
5.55
7.02
8.65
5.51
5.55
5.14
91
18.74
Gross margin%
0.40
2.58
3.77
4.82
2.98
0.94
0.40
0.40
2.18
2.52
18.30
0.94
2.35
92
22.39
Operating margin%
13.32
13.39
11.81
10.54
7.57
9.56
11.54
9.04
7.57
7.55
4.93
9.04
10.05
73
22.07
Net margin%
25.51
27.99
28.76
28.65
26.55
25.07
26.08
26.33
28.84
31.31
27.58
26.33
27.27
47
16.06
P/E ratio (avg)x
32.14
34.75
33.35
35.46
35.43
35.57
33.89
31.87
32.87
31.80
21.74
32.87
33.62
47
37.14
EV/EBITx
9.445
9.699
10.89
12.00
11.86
11.67
10.66
11.62
13.06
12.08
37.51
11.67
11.65
8
17.80
FCF yield (avg)%
30.53
32.81
33.56
30.89
29.71
27.36
29.25
29.35
31.69
34.05
5.39
29.35
30.71
59
7.66
FCF margin%
27.05
25.82
25.62
26.85
29.34
27.04
29.51
27.56
27.71
30.02
26.95
27.71
27.31
34
0.683
FCF / Net incomex
0.231
0.250
0.233
0.243
0.224
0.237
0.229
0.212
0.211
0.204
0.890
0.212
0.230
81
3.94
ROIC%
17.91
19.97
18.81
17.56
20.33
22.31
21.77
24.66
26.97
25.66
11.34
24.66
21.05
72
22.00
Return on equity%
26.98
27.02
24.25
25.27
22.42
20.84
18.46
19.39
17.45
18.17
19.94
18.46
21.63
42
9.99
Return on assets%
21.39
23.00
25.15
25.91
25.90
25.22
22.42
22.16
23.65
26.26
26.96
23.65
24.40
9
23.20
EPS¥
38.07
41.81
42.47
45.68
46.11
50.09
45.36
40.73
35.34
36.40
24.29
(4.62%)
(1.77%)
—
8.09
EPS growth%
18.43
16.44
18.30
15.76
18.36
18.18
15.52
15.49
15.12
14.82
5.24
15.49
16.10
53
24.11
Bookvalue per sh¥
31.42
35.16
36.88
43.56
44.41
44.96
49.39
57.23
60.92
63.06
29.42
7.26%
7.51%
—
50.37
FCF per share¥
22.14
22.18
23.02
21.71
22.56
22.91
20.92
19.76
20.52
20.71
19.62
(1.69%)
0.10%
—
81.08
Dividend per sh¥
61.71
66.07
69.61
82.50
92.75
95.55
93.26
95.16
90.74
91.51
57.30
(0.27%)
4.62%
—
21.28
Div yield (avg)%
11.66
12.01
13.68
11.65
10.48
11.82
11.78
13.85
14.78
11.90
4.52
11.90
11.86
57
17.07
Payout ratio%
28.52
27.19
25.84
26.36
23.62
22.93
25.62
26.91
28.71
30.98
22.84
26.91
26.64
58
36.71
Shares (diluted)M
42.91
42.85
39.75
38.33
36.37
35.21
37.31
36.93
39.36
39.25
35.18
1.54%
(0.18%)
81
2.43
Buyback yield%
26.13
27.31
29.14
28.48
29.92
27.42
30.05
28.87
26.02
23.37
8.70
27.42
27.95
48
0.384
D/E ratiox
0.962
0.996
1.155
1.193
1.261
1.335
1.356
1.564
1.736
1.967
0.729
1.564
1.298
88
6.817
Enterprise value¥B
7.148
7.290
8.259
9.905
11.57
13.51
14.22
14.53
15.49
16.83
6.423
7.77%
8.89%
19
1.403
LT debt¥B
0.921
0.831
0.718
0.747
0.675
0.709
0.752
0.693
0.628
0.577
3.709
(3.11%)
(4.70%)
12
Revenue
¥9.607B
7.07%
1.00×
Cost of revenue
¥6.725B
7.07%
1.00×
Operating expenses
¥1.248B
7.19%
1.01×
Goodwill & intangibles
18.52%
Property and equipment
16.20%