1.612
Revenue¥B
7.464
7.601
7.655
7.656
7.964
8.332
8.657
8.974
9.258
9.432
1.677
3.44%
2.60%
12
21.12
Revenue growth%
18.30
18.85
18.14
15.25
13.63
12.82
14.59
13.24
11.29
11.82
15.77
12.82
14.11
19
2.06
Gross margin%
31.67
33.95
34.18
34.03
35.44
35.01
35.84
35.30
36.32
33.76
25.09
35.30
34.59
26
23.63
Operating margin%
23.37
22.44
24.58
26.32
28.76
26.46
27.49
26.81
23.87
22.70
2.53
26.46
25.45
91
3.83
Net margin%
9.57
11.41
12.40
12.11
14.34
13.93
11.29
8.99
6.13
7.51
29.43
8.99
11.35
21
31.80
P/E ratio (avg)x
9.931
10.63
10.71
10.50
10.11
9.986
9.740
8.657
9.185
9.567
10.37
9.567
9.959
95
9.260
EV/EBITx
17.65
20.91
21.72
22.81
25.99
29.12
28.97
32.10
35.93
36.23
20.32
32.10
27.48
51
2.19
FCF yield (avg)%
16.59
15.41
13.32
10.86
8.69
9.07
8.28
8.12
5.97
4.96
27.13
8.12
8.88
8
12.30
FCF margin%
32.13
34.57
36.07
33.57
32.20
33.00
30.82
27.98
29.05
27.55
20.94
29.05
32.17
46
0.821
FCF / Net incomex
1.481
1.681
1.966
2.056
2.264
2.582
2.866
3.303
3.757
4.127
0.519
3.303
2.423
42
25.95
ROIC%
0.43
3.41
4.48
4.40
1.90
4.58
5.35
6.01
7.30
4.46
18.17
5.35
4.47
26
2.60
Return on equity%
4.22
2.92
4.76
2.43
1.26
0.69
1.90
1.64
3.82
6.34
8.68
1.90
2.67
33
16.54
Return on assets%
23.58
21.03
22.91
25.84
25.12
25.17
24.80
23.92
26.86
27.50
5.40
25.17
24.96
70
57.23
EPS¥
24.55
22.24
22.74
24.26
24.76
25.56
24.51
23.82
21.06
22.94
59.51
(1.51%)
0.30%
—
23.95
EPS growth%
14.44
13.03
14.45
13.27
14.39
16.82
15.96
16.48
15.67
17.17
7.79
16.48
15.06
26
75.58
Bookvalue per sh¥
27.05
25.36
29.56
28.48
26.90
29.34
33.90
34.02
33.41
33.35
17.61
4.39%
1.77%
—
73.94
FCF per share¥
50.47
57.63
62.99
61.70
59.22
64.38
62.59
57.84
62.88
58.40
76.86
(0.28%)
1.32%
—
53.96
Dividend per sh¥
43.82
39.63
41.12
38.34
37.81
34.01
35.30
33.24
33.81
34.20
38.73
(1.99%)
(2.23%)
—
19.44
Div yield (avg)%
27.11
25.15
26.40
24.31
27.26
25.19
26.86
27.56
29.43
32.37
22.41
27.56
26.99
38
8.06
Payout ratio%
5.72
8.19
7.16
6.85
7.22
5.10
6.13
4.75
6.22
5.73
8.50
5.73
6.17
27
36.32
Shares (diluted)M
35.59
34.73
33.32
33.25
32.60
30.30
32.90
35.60
34.82
33.96
35.00
0.82%
0.54%
22
9.29
Buyback yield%
0.40
2.30
1.17
0.40
0.40
0.40
2.12
0.40
0.40
0.40
22.54
0.40
0.40
79
0.312
D/E ratiox
2.461
2.411
2.402
2.840
3.183
3.714
4.237
4.073
4.594
5.064
0.714
4.237
3.448
19
2.975
Enterprise value¥B
8.414
8.655
9.817
11.20
13.12
14.03
14.94
16.64
16.55
18.17
4.774
6.73%
8.58%
34
4.680
LT debt¥B
2.079
1.829
1.927
1.662
1.486
1.460
1.454
1.601
1.743
1.793
4.913
3.83%
(0.72%)
14
Revenue
¥9.432B
2.60%
1.00×
Cost of revenue
¥5.655B
2.43%
0.98×
Operating expenses
¥2.216B
2.99%
1.04×
Goodwill & intangibles
18.60%
Property and equipment
13.85%