8.380
Revenue¥B
25.60
26.04
26.30
27.18
27.42
28.49
28.85
29.63
30.34
30.98
9.299
2.47%
2.09%
55
9.92
Revenue growth%
9.80
10.35
13.17
10.62
12.86
14.05
14.69
17.30
17.10
17.67
11.95
17.10
13.61
86
23.11
Gross margin%
18.87
16.99
14.58
17.56
17.30
14.64
11.97
13.08
12.80
13.75
22.93
13.08
14.61
42
10.44
Operating margin%
23.27
24.54
21.62
19.95
19.96
19.86
20.79
22.35
25.03
27.01
24.86
22.35
21.99
28
15.93
Net margin%
23.41
24.72
26.51
24.53
25.68
28.25
25.88
26.43
23.53
25.15
7.18
25.88
25.42
46
27.64
P/E ratio (avg)x
14.83
14.25
12.71
13.91
12.95
13.31
12.24
13.16
11.84
11.04
24.61
12.24
13.06
51
32.04
EV/EBITx
33.39
38.11
35.93
34.15
33.80
33.36
34.48
36.64
35.31
36.24
37.71
35.31
34.90
22
8.44
FCF yield (avg)%
2.62
3.42
2.86
1.16
1.02
0.40
0.40
0.80
1.30
3.15
21.08
0.80
1.23
9
13.02
FCF margin%
20.19
17.96
17.52
15.92
16.01
16.84
19.61
19.36
16.74
16.08
10.34
16.84
17.18
20
1.603
FCF / Net incomex
1.453
1.525
1.630
1.532
1.621
1.781
1.694
1.586
1.654
1.916
0.483
1.694
1.625
85
23.41
ROIC%
21.24
20.42
20.18
20.53
18.54
19.80
18.88
18.02
19.50
21.33
27.10
19.50
19.99
12
10.24
Return on equity%
16.03
16.17
16.01
15.34
18.08
18.20
15.50
16.99
15.37
13.94
3.48
15.50
16.02
76
26.09
Return on assets%
26.78
26.99
28.05
28.43
31.01
29.33
31.79
31.66
34.30
33.98
12.89
31.79
30.17
7
4,118
EPS¥
33,022
31,999
36,555
37,490
41,645
40,242
38,059
37,890
41,177
39,633
4,507
(0.99%)
2.76%
—
9.01
EPS growth%
25.18
26.53
26.66
29.26
29.05
31.71
32.84
30.15
28.06
29.12
9.91
30.15
29.08
25
8,918
Bookvalue per sh¥
10,726
11,539
11,034
11,703
11,029
12,193
12,871
12,488
12,290
14,301
16,508
5.33%
3.46%
—
28,677
FCF per share¥
14,127
14,973
14,341
13,844
14,301
13,310
12,409
13,260
12,919
12,775
5,845
(2.23%)
(0.98%)
—
15,963
Dividend per sh¥
8,440
9,703
9,130
9,183
9,511
9,842
10,042
9,703
9,930
11,013
10,185
2.98%
3.58%
—
15.35
Div yield (avg)%
6.85
8.84
5.89
3.85
2.54
4.81
2.60
4.80
6.84
7.40
7.31
4.81
5.35
91
29.85
Payout ratio%
24.50
23.36
23.44
20.56
19.28
21.15
19.96
21.72
20.82
20.11
15.05
20.82
20.99
71
0.681
Shares (diluted)M
0.742
0.680
0.662
0.595
0.639
0.632
0.611
0.547
0.505
0.504
0.677
(4.65%)
(3.80%)
93
16.79
Buyback yield%
15.99
13.70
12.00
9.75
12.73
13.10
12.46
12.48
14.36
13.46
14.60
13.10
12.91
27
1.436
D/E ratiox
3.456
3.823
4.048
4.111
3.983
4.164
4.547
4.417
4.985
4.973
0.137
4.547
4.138
79
23.96
Enterprise value¥B
20.45
21.93
24.97
26.77
27.52
28.15
31.01
29.40
27.14
30.22
12.28
1.89%
2.98%
85
8.759
LT debt¥B
7.661
8.516
8.406
8.917
10.32
10.02
11.48
11.32
11.72
14.15
6.181
6.51%
6.16%
65
Revenue
¥30.98B
2.09%
1.00×
Cost of revenue
¥19.63B
2.22%
1.01×
Operating expenses
¥3.316B
1.80%
0.97×
Property and equipment
17.53%