0.974
Revenue¥B
5.317
5.331
5.270
5.199
5.078
5.136
5.185
5.264
5.292
5.177
1.029
0.39%
(0.27%)
85
19.15
Revenue growth%
26.79
24.22
26.99
27.73
29.04
28.03
28.01
28.67
31.26
29.83
12.64
28.67
28.02
36
8.69
Gross margin%
19.94
17.61
15.92
14.51
14.90
15.18
13.96
13.60
15.17
14.17
17.27
14.17
15.04
70
15.96
Operating margin%
11.26
14.14
16.44
18.72
17.97
18.79
19.76
22.37
24.86
26.52
23.85
22.37
18.76
78
10.45
Net margin%
32.85
30.13
32.84
35.50
33.57
32.74
30.25
28.82
26.21
28.20
23.49
28.82
31.49
25
18.87
P/E ratio (avg)x
25.14
27.34
24.36
22.75
22.51
21.97
22.70
22.95
23.65
23.28
27.76
22.95
23.11
58
24.80
EV/EBITx
21.32
21.38
19.10
17.34
16.21
13.99
12.44
13.55
14.46
15.09
6.329
13.99
15.65
53
20.42
FCF yield (avg)%
10.19
9.17
9.82
8.63
8.65
11.61
13.08
13.16
15.59
17.70
13.88
13.16
10.90
77
17.28
FCF margin%
15.73
13.09
12.61
10.02
10.66
8.63
11.48
13.80
15.89
15.94
20.09
13.80
12.85
6
0.790
FCF / Net incomex
1.108
1.211
1.182
1.179
1.050
0.932
0.959
1.006
0.923
0.918
0.618
0.932
1.028
93
7.23
ROIC%
23.98
26.46
28.21
29.46
26.50
24.68
21.90
20.73
18.61
18.70
2.49
20.73
24.33
43
19.35
Return on equity%
19.80
20.59
20.28
21.09
21.65
20.23
18.00
17.43
17.97
17.94
25.56
17.97
20.01
37
25.64
Return on assets%
24.66
24.91
23.75
26.32
23.57
20.82
22.40
23.90
22.68
22.59
21.93
22.59
23.66
9
22.38
EPS¥
80.35
75.67
68.53
64.39
65.11
61.26
55.08
57.49
54.75
56.69
24.41
(2.73%)
(3.48%)
—
22.78
EPS growth%
12.60
11.76
12.72
11.81
14.65
12.84
14.89
16.36
14.62
12.81
20.40
14.62
12.82
5
62.48
Bookvalue per sh¥
65.41
74.45
80.60
75.89
85.17
85.60
83.01
88.28
82.65
92.85
26.29
1.74%
4.40%
—
83.08
FCF per share¥
125.32
122.97
141.05
137.30
132.41
142.13
167.65
196.09
218.97
219.76
21.48
10.66%
7.23%
—
17.12
Dividend per sh¥
64.83
72.69
80.68
73.80
78.53
83.42
93.79
95.19
91.38
84.71
95.76
1.53%
1.69%
—
18.62
Div yield (avg)%
21.50
19.46
17.84
19.03
16.89
19.24
19.60
20.93
17.95
17.56
14.44
19.24
19.13
29
4.34
Payout ratio%
4.28
6.79
6.38
9.26
7.56
5.04
3.66
4.13
2.42
0.40
14.75
3.66
4.66
7
21.83
Shares (diluted)M
26.65
23.95
26.57
23.30
24.39
22.08
22.20
23.66
22.41
21.64
22.11
(2.37%)
(2.73%)
37
22.07
Buyback yield%
28.09
28.00
27.03
26.38
26.50
23.87
21.88
22.20
20.96
19.08
15.58
21.88
25.12
11
1.292
D/E ratiox
1.496
1.645
1.636
1.752
1.838
1.614
1.413
1.288
1.214
1.170
0.775
1.288
1.555
59
4.360
Enterprise value¥B
1.285
1.206
1.298
1.120
1.025
1.069
1.000
1.089
1.125
1.085
4.079
1.14%
(3.00%)
94
4.929
LT debt¥B
2.649
2.445
2.642
2.555
2.560
2.805
2.810
2.825
2.876
3.231
1.617
4.76%
1.08%
51
Revenue
¥5.177B
(0.27%)
1.00×
Cost of revenue
¥2.908B
(0.17%)
1.01×
Operating expenses
¥1.224B
(0.39%)
0.99×
Property and equipment
16.62%