4.818
Revenue¥B
4.676
4.799
4.770
4.774
4.781
4.940
5.017
4.999
5.114
5.223
5.156
1.78%
1.45%
36
28.66
Revenue growth%
34.16
36.22
35.38
34.58
33.72
33.55
33.81
33.81
33.86
35.02
16.02
33.81
34.01
74
14.77
Gross margin%
15.14
16.68
17.41
19.17
17.45
19.50
18.87
19.07
18.33
15.68
28.77
18.87
17.89
18
16.78
Operating margin%
14.55
17.41
16.45
17.67
20.06
17.48
19.93
17.39
15.31
12.71
29.16
17.39
17.40
25
8.94
Net margin%
5.92
7.32
5.86
7.28
4.88
7.41
9.46
12.19
10.50
12.79
19.52
10.50
7.37
14
6.223
P/E ratio (avg)x
26.94
28.76
27.57
27.04
24.94
27.85
25.73
23.17
23.81
22.48
14.12
23.81
26.34
92
28.92
EV/EBITx
20.80
22.61
25.26
26.31
30.58
34.65
36.73
39.36
39.23
41.91
14.96
39.23
32.61
36
11.12
FCF yield (avg)%
26.84
27.90
29.88
28.08
30.47
30.18
31.20
28.90
29.46
30.97
6.07
30.18
29.67
63
22.12
FCF margin%
21.55
24.36
23.66
24.37
22.20
22.04
24.76
25.18
27.58
29.53
19.96
25.18
24.37
16
0.588
FCF / Net incomex
0.912
0.955
1.046
1.083
1.095
1.034
1.020
0.904
0.945
1.025
0.151
1.020
1.023
20
28.47
ROIC%
19.20
16.59
15.95
15.72
14.21
14.56
14.75
16.55
17.96
16.74
23.43
16.55
16.25
25
18.54
Return on equity%
25.40
27.89
26.97
29.20
31.13
30.62
27.68
24.89
27.21
26.44
4.71
27.21
27.45
16
12.93
Return on assets%
2.62
0.88
0.40
0.40
2.89
1.61
2.03
0.40
0.40
0.40
21.64
0.40
0.64
44
38.37
EPS¥
132.33
141.93
142.09
140.38
160.19
180.93
201.06
199.42
203.77
194.66
41.35
3.97%
5.14%
—
14.98
EPS growth%
3.45
4.50
3.24
3.64
1.07
1.72
2.67
5.40
4.47
2.97
9.45
2.97
3.35
79
16.08
Bookvalue per sh¥
79.21
71.47
79.34
78.05
71.67
66.22
62.32
67.57
65.97
60.44
64.73
(3.35%)
(1.48%)
—
26.49
FCF per share¥
60.26
61.99
59.73
63.84
72.47
78.30
81.92
88.36
99.13
98.74
70.29
6.38%
5.47%
—
93.74
Dividend per sh¥
50.76
48.97
45.01
45.57
48.65
47.43
49.30
46.44
50.98
51.59
47.05
1.18%
0.24%
—
2.14
Div yield (avg)%
1.46
3.89
1.66
0.40
0.86
0.40
0.40
0.40
2.34
4.15
16.27
0.40
1.16
22
7.60
Payout ratio%
15.05
14.74
16.40
15.69
18.33
16.06
14.41
12.96
10.49
11.20
24.89
12.96
14.90
92
25.50
Shares (diluted)M
38.23
40.55
40.78
38.52
43.63
42.01
46.67
47.32
50.30
50.47
24.98
2.96%
3.59%
47
28.95
Buyback yield%
25.52
27.65
26.42
26.50
27.09
29.48
30.65
28.08
28.51
26.60
23.94
28.51
27.37
58
0.773
D/E ratiox
0.714
0.750
0.822
0.764
0.839
0.807
0.822
0.789
0.849
0.897
0.388
0.822
0.814
89
2.964
Enterprise value¥B
2.578
2.420
2.775
3.069
3.558
3.939
3.744
4.325
4.674
5.140
1.933
7.64%
7.43%
68
1.101
LT debt¥B
4.500
5.056
5.022
4.958
5.589
6.269
5.801
6.034
6.561
6.237
3.879
2.22%
3.63%
64
Revenue
¥5.223B
1.45%
1.00×
Cost of revenue
¥3.016B
1.42%
1.00×
Operating expenses
¥652.4M
1.96%
1.05×
Property and equipment
18.16%