4.861
Revenue¥B
4.632
4.835
4.986
5.090
5.298
5.519
5.593
5.846
6.154
6.345
5.289
3.67%
3.30%
89
26.06
Revenue growth%
9.84
7.79
5.12
7.38
4.52
7.15
7.64
8.34
11.32
12.37
2.43
8.34
7.71
12
23.20
Gross margin%
8.09
10.83
13.49
11.34
13.40
14.00
13.96
11.46
10.68
9.26
22.64
11.46
11.40
39
14.54
Operating margin%
5.28
7.20
8.41
9.21
12.01
9.74
11.32
12.63
12.76
13.43
15.86
12.63
10.53
73
20.23
Net margin%
16.60
17.39
15.57
18.19
18.20
18.61
16.59
18.50
16.72
15.43
10.71
16.72
17.06
67
23.19
P/E ratio (avg)x
31.91
32.83
33.48
35.63
31.46
34.24
32.17
33.22
29.73
32.78
15.37
32.78
32.80
16
35.09
EV/EBITx
9.560
9.657
9.713
10.01
10.99
9.755
9.824
10.56
11.33
11.93
36.56
10.56
9.915
34
13.53
FCF yield (avg)%
24.03
21.91
20.10
19.96
21.70
19.55
21.80
23.19
22.40
23.35
26.10
22.40
21.85
16
7.80
FCF margin%
6.29
9.27
7.19
7.40
7.69
9.89
9.77
12.05
10.89
9.13
28.35
9.89
9.20
91
1.126
FCF / Net incomex
0.573
0.612
0.654
0.759
0.856
0.904
1.028
1.108
1.199
1.264
0.594
1.108
0.880
10
21.31
ROIC%
20.97
23.17
21.56
20.41
21.95
24.00
26.05
26.66
24.65
23.22
9.25
24.65
23.20
74
3.98
Return on equity%
5.48
8.44
8.52
11.07
8.57
6.73
9.70
9.59
6.78
8.58
3.92
8.58
8.55
22
5.50
Return on assets%
8.90
11.75
13.18
11.92
10.67
12.56
10.83
11.49
13.26
15.68
4.50
12.56
11.84
62
17.65
EPS¥
18.39
17.56
19.70
18.52
20.21
20.77
23.90
24.71
24.06
23.84
19.35
3.36%
3.72%
—
23.55
EPS growth%
16.21
18.61
20.07
22.41
23.12
23.75
21.91
22.62
19.96
21.33
17.35
21.91
21.62
12
72.33
Bookvalue per sh¥
60.37
55.41
60.91
57.45
51.28
54.42
56.32
61.35
59.73
56.02
14.21
1.79%
(1.96%)
—
36.83
FCF per share¥
40.29
45.36
52.12
60.40
57.04
65.33
68.86
66.95
70.99
71.22
43.60
4.54%
6.67%
—
54.22
Dividend per sh¥
80.17
87.40
92.19
88.55
94.79
103.96
106.16
123.34
133.57
135.08
17.44
7.34%
6.68%
—
22.34
Div yield (avg)%
24.65
22.46
21.60
20.00
22.64
25.17
26.07
24.88
26.58
24.40
19.76
25.17
24.53
48
8.70
Payout ratio%
21.14
20.19
20.69
20.18
18.68
16.24
15.01
17.39
15.73
16.77
15.10
16.24
18.04
55
38.55
Shares (diluted)M
44.92
44.49
43.31
45.60
43.86
51.77
57.55
67.15
79.64
86.32
37.22
14.50%
6.21%
59
14.51
Buyback yield%
1.61
3.89
1.55
3.61
5.49
7.13
4.28
4.68
5.07
6.26
25.42
5.07
4.48
34
0.333
D/E ratiox
0.733
0.768
0.675
0.613
0.609
0.563
0.600
0.583
0.606
0.637
0.159
0.600
0.611
54
4.139
Enterprise value¥B
2.959
3.026
3.305
2.951
3.226
2.898
3.046
3.149
3.074
3.223
1.625
(0.02%)
0.17%
45
3.535
LT debt¥B
0.467
0.424
0.400
0.419
0.407
0.443
0.482
0.488
0.436
0.397
3.741
(0.48%)
(0.64%)
32
Revenue
¥6.345B
3.30%
1.00×
Cost of revenue
¥4.273B
3.26%
1.00×
Operating expenses
¥936.0M
3.38%
1.01×
Goodwill & intangibles
15.31%
Property and equipment
15.16%