9.277
Revenue¥B
6.037
6.364
6.700
6.964
7.391
7.870
8.093
8.669
9.077
9.396
10.24
4.92%
4.91%
29
2.06
Revenue growth%
19.61
22.28
24.64
24.54
24.43
26.41
25.63
26.62
25.55
25.81
4.48
25.81
25.09
62
19.74
Gross margin%
6.24
8.22
9.97
7.44
10.44
11.65
12.12
13.92
13.95
16.19
16.09
13.92
11.05
57
14.82
Operating margin%
11.14
8.31
6.51
7.66
5.45
7.89
10.88
9.60
12.43
14.19
6.67
10.88
8.96
56
18.73
Net margin%
17.36
19.08
21.13
21.35
23.10
25.67
25.65
22.88
24.20
21.43
7.23
24.20
22.16
93
25.43
P/E ratio (avg)x
42.44
47.05
49.24
52.03
60.04
57.06
56.22
52.22
57.09
58.37
6.536
57.06
54.22
70
16.33
EV/EBITx
12.25
10.85
9.486
8.947
7.856
7.101
6.975
6.054
6.444
5.883
36.25
6.444
7.478
80
13.24
FCF yield (avg)%
22.88
24.84
27.73
25.07
25.07
23.74
21.83
21.19
21.11
20.37
11.83
21.19
23.31
59
23.74
FCF margin%
7.92
9.07
7.83
6.00
3.22
4.19
1.79
1.99
0.40
3.22
13.85
1.99
3.70
74
1.326
FCF / Net incomex
1.056
0.982
0.892
0.872
0.803
0.862
0.783
0.740
0.774
0.855
0.273
0.783
0.859
20
21.04
ROIC%
14.00
16.80
15.62
15.64
13.82
16.46
19.15
21.77
24.17
26.57
2.68
21.77
16.63
48
27.79
Return on equity%
1.54
4.00
4.18
1.79
1.67
1.62
0.40
1.78
0.40
0.40
25.56
0.40
1.65
67
20.42
Return on assets%
17.40
16.08
15.70
14.94
11.99
12.91
12.44
13.73
15.34
13.36
3.21
13.36
14.33
63
77.70
EPS¥
71.66
68.63
71.33
62.19
60.09
58.46
51.57
44.56
38.93
40.14
79.79
(7.75%)
(5.23%)
—
27.40
EPS growth%
19.65
20.12
23.07
20.47
21.34
18.80
20.55
23.40
20.71
21.11
9.48
20.71
20.63
19
16.10
Bookvalue per sh¥
116.39
137.06
154.66
169.96
204.19
218.43
253.53
256.62
259.04
254.65
20.00
4.51%
9.73%
—
86.94
FCF per share¥
45.71
47.31
50.86
56.55
58.68
53.92
55.37
60.66
66.33
67.34
65.86
2.79%
3.95%
—
86.81
Dividend per sh¥
49.06
46.13
41.04
37.13
39.59
40.29
41.48
44.29
39.64
40.60
91.31
0.50%
(2.06%)
—
26.56
Div yield (avg)%
14.27
14.32
14.31
16.51
17.61
17.56
16.69
18.84
18.09
15.93
22.07
17.56
16.60
15
17.39
Payout ratio%
11.41
8.92
10.83
9.38
6.68
5.79
3.74
4.63
6.39
7.62
8.02
5.79
7.15
72
30.50
Shares (diluted)M
29.49
31.34
30.51
27.90
25.37
27.43
26.52
27.57
28.90
32.27
30.83
4.93%
1.85%
19
8.65
Buyback yield%
10.12
9.79
9.90
7.60
4.81
6.03
6.90
4.53
6.40
8.23
18.56
6.40
7.25
36
1.088
D/E ratiox
1.545
1.584
1.578
1.602
1.700
1.968
2.145
2.407
2.518
2.348
0.948
2.348
1.834
7
6.592
Enterprise value¥B
6.995
7.010
6.331
5.600
5.215
5.601
5.156
5.630
5.405
5.909
4.901
2.53%
(1.02%)
46
9.025
LT debt¥B
4.281
4.510
5.172
5.200
5.920
7.126
7.081
6.948
7.589
8.818
9.228
8.29%
8.24%
36
Revenue
¥9.396B
4.91%
1.00×
Cost of revenue
¥5.231B
4.83%
0.99×
Operating expenses
¥1.199B
4.46%
0.96×
Property and equipment
21.28%
Goodwill & intangibles
19.51%