6.525
Revenue¥B
7.211
7.546
7.939
8.512
9.069
9.565
10.17
10.65
11.27
11.80
6.871
5.41%
5.73%
44
4.52
Revenue growth%
14.54
11.56
11.22
11.87
10.63
8.59
8.19
7.99
5.59
4.14
10.93
7.99
9.61
10
22.22
Gross margin%
14.41
14.00
16.96
15.45
12.75
11.30
8.85
10.19
10.33
8.12
21.68
10.19
12.02
84
13.52
Operating margin%
17.51
20.19
20.50
22.37
19.71
18.67
19.83
18.70
17.58
18.99
25.62
18.70
19.35
29
10.06
Net margin%
25.31
23.13
20.27
20.07
17.41
15.86
13.87
16.62
14.41
17.01
29.20
15.86
17.21
47
33.09
P/E ratio (avg)x
10.68
9.161
9.625
9.066
9.039
8.951
9.608
9.031
9.334
9.847
26.02
9.334
9.248
40
34.39
EV/EBITx
22.83
25.21
25.71
29.03
30.91
30.51
27.58
24.83
23.23
24.36
37.60
24.83
25.46
75
19.32
FCF yield (avg)%
3.14
1.43
2.67
2.79
4.12
5.66
5.72
4.89
5.66
2.87
8.40
5.66
3.63
69
23.75
FCF margin%
11.15
9.86
8.88
10.91
12.49
12.85
13.42
15.80
17.35
15.29
5.73
15.29
12.67
41
0.389
FCF / Net incomex
0.108
0.105
0.100
0.102
0.093
0.087
0.077
0.076
0.071
0.079
0.281
0.077
0.090
72
26.41
ROIC%
7.69
5.28
3.40
5.76
3.80
5.30
6.72
4.29
5.17
3.33
19.67
5.17
5.22
81
5.28
Return on equity%
24.36
25.23
28.00
28.87
26.26
25.23
22.42
19.60
20.19
19.49
6.64
20.19
24.80
85
11.78
Return on assets%
10.43
7.80
8.87
7.70
10.15
12.22
14.23
15.77
16.40
19.28
11.09
15.77
11.33
24
142.31
EPS¥
53.64
49.39
46.24
47.28
46.42
43.98
45.00
43.24
40.38
43.92
155.65
(1.10%)
(1.04%)
—
19.66
EPS growth%
15.98
18.04
20.59
22.02
21.71
20.78
23.47
22.46
24.24
21.72
2.84
22.46
21.72
27
37.43
Bookvalue per sh¥
125.58
130.54
129.38
126.98
119.87
129.04
121.17
118.35
122.72
137.27
148.73
2.75%
1.34%
—
141.57
FCF per share¥
163.42
184.47
187.36
202.49
228.88
245.35
232.17
256.39
269.68
272.80
54.28
3.57%
6.47%
—
134.50
Dividend per sh¥
131.10
131.85
143.98
146.41
148.51
148.51
159.19
177.10
181.48
191.82
119.69
5.25%
5.29%
—
28.48
Div yield (avg)%
3.59
4.64
5.68
4.45
6.28
8.53
7.17
8.07
7.77
8.56
13.88
8.07
6.73
16
20.63
Payout ratio%
21.81
21.29
21.97
21.94
19.71
21.88
20.25
19.86
19.71
20.37
12.97
20.25
20.83
29
41.50
Shares (diluted)M
45.45
47.04
47.74
44.37
46.98
44.01
42.99
41.49
41.63
41.49
42.08
(2.46%)
(0.36%)
54
21.05
Buyback yield%
7.05
9.67
8.88
10.09
10.84
11.45
11.93
14.59
17.31
18.13
6.41
14.59
11.14
31
1.646
D/E ratiox
0.678
0.741
0.841
0.863
0.942
1.039
1.060
1.048
1.090
1.088
1.686
1.060
0.990
22
9.031
Enterprise value¥B
4.123
4.472
4.333
4.134
3.665
3.762
3.951
4.299
3.800
3.691
7.786
0.14%
(0.98%)
67
7.931
LT debt¥B
2.348
2.485
2.753
2.587
2.581
2.529
2.635
2.360
2.350
2.103
8.270
(4.02%)
(1.44%)
8
Revenue
¥11.80B
5.73%
1.00×
Cost of revenue
¥5.285B
5.78%
1.00×
Operating expenses
¥2.626B
5.40%
0.97×
Goodwill & intangibles
19.06%
Property and equipment
18.13%