2.695
Revenue¥B
14.56
14.73
15.43
16.01
16.75
17.26
17.85
18.50
19.13
19.44
2.833
3.03%
3.38%
50
10.58
Revenue growth%
21.11
20.96
18.49
16.60
14.16
15.29
17.36
15.27
18.00
16.63
16.75
16.63
16.99
23
28.79
Gross margin%
24.40
23.02
21.75
21.04
20.12
19.31
17.31
18.46
17.18
18.91
29.39
18.46
19.71
60
24.35
Operating margin%
17.94
17.48
16.19
17.40
15.50
13.76
13.70
14.52
11.98
12.98
21.78
13.70
15.01
59
22.19
Net margin%
0.40
0.54
1.89
3.41
1.40
1.81
0.40
0.92
0.40
1.69
12.36
0.92
1.16
25
28.92
P/E ratio (avg)x
10.97
11.86
11.30
12.03
11.99
12.74
12.61
12.63
13.73
15.94
10.37
12.74
12.32
57
30.13
EV/EBITx
34.86
33.53
33.29
34.67
33.41
32.65
35.49
34.14
30.65
28.55
11.30
32.65
33.47
58
21.86
FCF yield (avg)%
4.90
2.52
0.40
2.52
4.78
4.89
2.72
0.40
0.40
0.40
16.93
0.40
2.52
35
14.23
FCF margin%
9.67
8.96
9.68
11.94
13.11
11.85
9.88
8.61
11.27
13.51
10.53
11.27
10.57
43
1.349
FCF / Net incomex
0.941
0.933
0.979
0.929
0.885
0.828
0.863
0.870
0.916
0.815
0.590
0.863
0.901
75
22.46
ROIC%
4.34
7.07
8.21
6.25
4.83
7.47
6.46
7.59
5.22
4.53
26.49
6.46
6.35
27
24.67
Return on equity%
21.73
20.34
18.06
15.16
15.73
18.11
17.97
20.93
20.07
21.16
15.41
20.07
19.09
66
27.27
Return on assets%
11.50
12.16
12.28
11.41
14.40
13.14
15.71
16.90
16.90
18.85
28.07
16.90
13.77
73
48.96
EPS¥
98.33
93.98
95.67
98.54
107.23
99.58
101.12
100.42
105.02
105.74
51.24
(0.28%)
1.57%
—
15.93
EPS growth%
25.43
24.73
26.88
23.97
24.11
24.83
24.94
24.56
25.85
25.03
12.38
24.94
24.88
7
31.94
Bookvalue per sh¥
65.50
64.07
63.20
69.92
78.60
77.26
89.34
98.69
104.31
103.97
53.96
5.75%
5.99%
—
44.60
FCF per share¥
51.66
53.38
50.76
44.31
45.51
46.33
50.12
44.83
39.77
40.71
61.59
(2.20%)
(3.67%)
—
20.64
Dividend per sh¥
78.47
74.82
72.55
81.31
76.05
83.69
90.89
83.93
97.03
94.96
94.99
4.54%
2.65%
—
7.07
Div yield (avg)%
12.61
12.81
14.34
15.53
14.34
13.01
12.51
13.89
12.57
10.93
21.78
12.57
12.91
70
14.97
Payout ratio%
21.99
23.34
25.71
23.46
22.00
22.36
23.45
26.22
27.83
27.83
7.24
26.22
23.46
67
40.06
Shares (diluted)M
61.34
66.48
66.47
68.14
71.37
79.07
92.49
106.0
110.7
129.2
39.81
12.60%
8.85%
53
7.34
Buyback yield%
3.12
5.94
3.72
6.65
8.65
7.73
6.70
4.03
3.78
6.41
4.35
6.41
6.17
92
1.280
D/E ratiox
0.571
0.619
0.637
0.757
0.799
0.867
0.923
1.029
1.049
1.247
0.536
1.029
0.833
73
7.336
Enterprise value¥B
11.13
11.49
12.86
14.72
15.99
17.11
18.61
20.33
23.35
25.14
8.547
9.47%
10.04%
14
2.093
LT debt¥B
6.182
6.064
5.691
5.370
5.580
5.380
4.881
4.290
4.600
4.572
15.36
(3.91%)
(2.74%)
19
Revenue
¥19.44B
3.38%
1.00×
Cost of revenue
¥13.40B
3.35%
1.00×
Operating expenses
¥2.157B
4.39%
1.10×
Property and equipment
16.35%
Goodwill & intangibles
15.38%