41.31
Revenue¥B
34.73
37.72
40.25
43.76
47.19
51.71
56.01
59.67
63.20
42.79
47.46
7.63%
7.83%
77
9.37
Revenue growth%
2.83
3.60
6.55
7.43
9.07
8.11
10.34
10.64
8.77
15.42
11.42
9.07
7.77
78
10.70
Gross margin%
3.15
5.39
5.71
5.13
3.27
5.32
4.97
5.86
6.20
29.74
14.80
5.32
5.35
73
16.55
Operating margin%
20.89
21.92
20.49
18.44
20.95
20.54
17.96
17.91
17.89
16.87
4.59
17.96
20.51
72
7.12
Net margin%
12.42
14.85
13.21
14.23
16.74
13.75
14.27
12.78
13.15
7.72
17.19
13.75
13.48
16
6.210
P/E ratio (avg)x
33.12
29.69
30.81
29.13
26.07
23.62
24.35
23.99
23.17
19.26
37.54
23.99
27.60
20
7.532
EV/EBITx
30.05
35.75
39.57
39.42
43.10
44.06
43.79
46.88
51.71
30.16
16.45
44.06
41.33
63
13.31
FCF yield (avg)%
8.25
7.68
9.84
10.39
7.44
5.04
3.47
1.59
1.56
8.70
3.81
3.47
7.56
28
26.11
FCF margin%
15.45
17.93
19.83
19.78
18.51
16.08
17.60
16.72
14.82
18.19
24.80
16.72
17.16
14
0.785
FCF / Net incomex
1.207
1.301
1.418
1.546
1.462
1.478
1.620
1.678
1.715
1.646
0.391
1.620
1.470
20
24.78
ROIC%
13.31
15.01
17.62
16.17
15.72
17.80
18.19
19.96
19.34
8.07
19.55
18.19
16.89
67
29.71
Return on equity%
1.72
3.77
5.12
4.46
1.97
0.40
0.40
1.81
0.40
27.47
18.45
0.40
1.89
78
22.31
Return on assets%
16.18
18.66
21.21
18.30
17.63
16.25
17.85
15.20
14.44
18.87
29.51
16.25
16.94
76
6,020
EPS¥
8,491
8,948
9,258
9,467
9,075
8,360
8,240
7,933
7,739
6,734
7,075
(3.95%)
(0.32%)
—
5.63
EPS growth%
23.62
22.94
24.60
23.08
21.91
19.41
16.80
18.30
16.05
21.25
16.38
18.30
21.88
45
4,113
Bookvalue per sh¥
11,231
12,570
14,314
13,662
13,336
13,766
14,490
17,130
18,404
1,778
8,057
6.14%
4.53%
—
10,146
FCF per share¥
4,563
4,207
3,608
3,511
3,319
3,235
3,437
3,522
3,807
5,164
8,615
1.63%
(2.16%)
—
10,030
Dividend per sh¥
10,929
10,463
11,525
11,920
12,950
14,614
14,728
16,951
17,053
10,464
8,711
7.43%
6.15%
—
29.78
Div yield (avg)%
20.63
20.03
19.15
20.73
23.26
24.52
25.01
27.99
27.33
2.03
18.17
25.01
23.08
93
20.85
Payout ratio%
7.14
9.11
10.28
10.47
11.12
13.63
15.55
18.37
19.63
15.83
29.71
15.55
10.79
79
1.475
Shares (diluted)M
2.865
3.251
3.474
3.477
4.161
4.500
5.076
5.972
6.048
1.459
1.436
11.71%
11.14%
47
3.06
Buyback yield%
11.08
13.23
15.78
16.66
14.41
12.10
10.03
7.98
10.70
18.33
5.32
10.70
12.66
18
1.607
D/E ratiox
0.995
0.954
1.075
1.062
1.241
1.311
1.524
1.692
1.840
1.446
1.406
1.524
1.158
70
19.53
Enterprise value¥B
45.30
41.79
44.32
43.31
48.21
44.64
43.12
45.10
49.30
43.21
21.50
2.62%
0.22%
53
44.11
LT debt¥B
29.13
26.72
29.42
29.35
27.65
28.52
28.50
29.52
27.65
6.035
17.93
(1.19%)
0.55%
12
Revenue
¥63.20B
7.83%
1.00×
Cost of revenue
¥31.90B
7.48%
0.97×
Operating expenses
¥12.38B
8.50%
1.06×
Property and equipment
19.83%
Goodwill & intangibles
17.01%