14.38
Revenue¥B
11.86
12.52
13.16
13.39
14.09
14.76
15.41
15.91
16.36
16.97
16.06
3.79%
3.88%
67
13.24
Revenue growth%
16.05
14.72
14.89
14.71
12.68
13.27
15.39
14.56
15.78
13.88
27.49
14.56
14.72
39
20.60
Gross margin%
19.81
19.59
17.37
14.97
16.33
17.71
15.70
15.31
15.40
16.27
11.29
15.70
16.30
78
15.61
Operating margin%
19.77
17.28
17.33
18.53
18.63
16.34
15.46
15.17
15.74
16.77
6.44
15.74
17.03
80
25.69
Net margin%
0.40
0.40
2.78
2.45
2.62
0.40
0.56
0.40
2.10
1.25
5.46
0.56
0.90
38
28.06
P/E ratio (avg)x
33.72
36.96
35.28
32.75
34.00
38.44
36.90
38.50
35.69
33.61
21.38
36.90
35.48
20
9.910
EV/EBITx
40.89
45.21
44.49
45.74
48.89
50.88
51.72
59.45
62.16
70.24
11.30
59.45
49.89
95
24.95
FCF yield (avg)%
4.04
4.27
6.20
3.73
6.13
4.28
2.27
1.61
1.25
2.01
16.35
2.01
3.89
25
27.28
FCF margin%
10.78
12.67
14.27
12.92
12.94
10.39
8.05
10.07
10.57
13.49
4.49
10.39
11.73
69
0.126
FCF / Net incomex
0.196
0.196
0.180
0.197
0.196
0.181
0.191
0.185
0.170
0.154
1.449
0.181
0.188
16
6.90
ROIC%
16.57
19.08
21.14
21.45
21.33
19.03
16.87
16.52
16.33
14.56
5.94
16.52
17.95
20
23.16
Return on equity%
7.08
5.96
8.40
5.98
8.53
9.66
8.28
5.43
4.67
4.35
19.83
5.43
6.53
74
2.97
Return on assets%
35.90
37.83
38.60
37.20
34.70
33.01
35.50
33.62
32.21
33.99
18.66
33.62
35.10
25
60.94
EPS¥
66.39
68.26
63.07
56.73
56.58
57.67
51.21
53.19
56.96
51.12
68.13
(2.01%)
(1.64%)
—
29.72
EPS growth%
25.54
23.99
26.75
26.39
24.91
23.70
23.15
20.56
19.21
16.31
7.52
20.56
23.85
33
17.33
Bookvalue per sh¥
112.76
117.02
119.14
130.62
140.87
162.78
173.43
191.75
210.94
231.11
64.68
10.41%
9.14%
—
58.09
FCF per share¥
22.66
24.06
26.96
25.99
26.57
29.85
29.42
28.66
30.06
29.07
72.89
1.81%
4.22%
—
19.56
Dividend per sh¥
59.09
51.17
45.38
44.37
39.76
34.44
33.57
34.36
31.18
30.13
44.49
(5.40%)
(5.94%)
—
14.35
Div yield (avg)%
8.87
9.73
10.51
7.98
6.13
8.44
7.37
4.53
3.70
3.92
28.52
4.53
7.68
9
2.41
Payout ratio%
14.22
14.34
11.54
11.17
12.41
11.92
11.37
8.93
8.66
7.79
17.02
8.93
11.45
14
146.6
Shares (diluted)M
170.0
161.6
142.8
147.8
141.0
139.8
123.2
128.3
114.1
99.88
147.4
(6.66%)
(5.61%)
85
28.27
Buyback yield%
8.27
8.54
8.62
9.55
9.20
10.22
9.80
9.21
7.36
5.09
9.81
9.21
8.91
20
1.545
D/E ratiox
1.970
1.972
1.827
2.039
1.928
1.945
2.180
2.094
2.294
2.484
1.335
2.180
2.005
7
2.693
Enterprise value¥B
5.908
5.298
5.199
5.470
5.598
5.029
5.019
5.261
4.719
5.106
4.463
(1.82%)
(1.42%)
10
3.155
LT debt¥B
6.290
7.447
7.555
7.407
8.152
9.692
9.612
9.567
9.851
10.35
13.80
4.90%
6.01%
53
Revenue
¥16.97B
3.88%
1.00×
Cost of revenue
¥9.343B
3.80%
0.99×
Operating expenses
¥4.320B
4.09%
1.02×
Property and equipment
19.61%