4.240
Revenue¥B
2.780
2.981
3.236
3.446
3.712
3.983
4.376
4.653
5.060
5.352
4.327
7.59%
7.48%
88
19.77
Revenue growth%
9.22
8.13
8.22
7.71
8.91
8.88
6.56
3.87
5.84
4.13
8.69
5.84
7.92
52
22.23
Gross margin%
18.46
17.34
17.65
18.03
16.44
15.54
17.79
18.43
16.69
14.52
5.95
16.69
17.50
59
5.77
Operating margin%
28.03
27.79
30.32
30.09
28.82
30.08
28.83
30.89
28.69
29.68
21.55
29.68
29.25
56
21.71
Net margin%
9.76
10.73
11.98
13.13
10.49
12.15
12.10
11.41
12.70
10.43
27.27
12.10
11.69
7
19.35
P/E ratio (avg)x
13.82
14.87
15.00
15.90
14.64
14.78
13.04
13.66
13.51
13.44
19.36
13.51
14.23
63
15.17
EV/EBITx
27.95
29.82
32.99
33.61
34.47
35.82
39.18
43.65
43.78
43.74
21.10
43.65
35.15
41
14.51
FCF yield (avg)%
11.03
13.37
12.46
11.67
13.34
13.58
12.06
14.40
16.61
15.57
27.31
14.40
13.35
39
13.90
FCF margin%
24.33
24.00
26.21
27.13
29.91
32.67
32.47
30.57
33.48
33.10
21.17
32.67
30.24
25
1.601
FCF / Net incomex
0.473
0.463
0.475
0.487
0.522
0.516
0.602
0.620
0.649
0.759
1.586
0.620
0.519
60
10.81
ROIC%
7.04
6.98
8.51
9.54
12.11
9.93
11.58
12.88
13.48
10.51
13.60
11.58
10.22
36
6.00
Return on equity%
11.99
10.46
7.71
6.50
8.31
8.89
9.63
12.38
12.35
12.08
25.48
12.08
10.04
16
14.63
Return on assets%
13.81
15.55
15.11
15.47
13.23
10.85
10.99
8.81
8.06
11.01
4.23
10.85
12.12
36
108.26
EPS¥
86.62
75.98
82.03
86.66
79.55
77.92
76.79
81.25
72.15
66.10
114.49
(3.64%)
(1.91%)
—
16.53
EPS growth%
11.93
9.41
9.29
8.76
8.32
8.73
8.53
11.09
12.33
13.36
21.05
11.09
9.35
90
69.79
Bookvalue per sh¥
61.15
61.74
63.96
62.05
59.68
66.24
75.36
81.41
94.30
105.87
55.43
12.15%
7.31%
—
72.02
FCF per share¥
81.91
76.47
70.11
64.76
69.81
76.21
77.95
82.92
75.74
69.58
114.70
(0.07%)
(0.92%)
—
72.16
Dividend per sh¥
68.15
65.49
71.13
71.48
72.42
74.16
88.17
88.16
103.09
100.99
95.47
6.88%
4.63%
—
13.23
Div yield (avg)%
24.27
25.89
26.35
26.61
29.00
29.74
32.37
30.13
31.91
34.57
26.34
31.91
29.37
46
20.41
Payout ratio%
20.78
21.72
21.10
18.13
20.70
19.47
21.94
20.31
21.08
18.19
8.54
20.31
20.74
38
15.27
Shares (diluted)M
19.02
20.69
22.18
20.24
23.06
25.28
28.79
32.34
36.32
34.48
14.82
8.37%
6.98%
65
8.04
Buyback yield%
12.88
9.89
7.82
8.11
8.81
7.21
4.57
4.31
3.80
4.32
21.88
4.32
7.52
92
0.926
D/E ratiox
1.309
1.500
1.542
1.445
1.694
1.617
1.881
1.870
2.027
2.336
1.365
1.881
1.656
42
5.248
Enterprise value¥B
5.753
6.182
7.135
8.338
8.424
9.618
10.79
12.66
13.31
15.19
0.872
12.51%
10.43%
41
2.834
LT debt¥B
2.503
2.448
2.873
3.301
3.717
3.876
4.193
3.954
4.489
5.215
4.383
7.01%
7.42%
14
Revenue
¥5.352B
7.48%
1.00×
Cost of revenue
¥3.241B
7.44%
1.00×
Operating expenses
¥791.9M
7.83%
1.03×
Property and equipment
19.65%
Goodwill & intangibles
17.08%