6.812
Revenue¥B
6.083
6.436
6.677
6.807
7.106
7.461
7.794
8.159
8.511
9.061
7.447
4.98%
4.50%
54
22.42
Revenue growth%
19.37
20.60
22.93
20.10
22.60
21.18
20.64
21.06
19.77
22.59
11.11
21.06
20.85
87
25.32
Gross margin%
3.63
6.57
7.33
8.44
8.70
6.75
8.77
7.41
9.75
10.09
28.71
8.77
7.93
9
23.02
Operating margin%
28.59
29.07
27.65
29.16
26.60
27.79
28.48
26.15
26.03
28.23
13.09
27.79
28.01
82
16.61
Net margin%
12.61
9.78
12.30
13.35
10.91
10.68
11.19
13.12
11.71
13.54
21.10
11.71
12.01
39
23.75
P/E ratio (avg)x
16.08
16.66
18.73
19.81
22.40
24.16
23.90
27.54
33.08
35.39
9.652
27.54
23.15
28
9.926
EV/EBITx
18.94
22.40
24.23
26.38
28.41
34.25
40.03
47.09
55.67
56.33
27.21
47.09
31.33
70
3.33
FCF yield (avg)%
24.21
24.45
23.65
21.41
21.30
24.14
22.73
23.21
20.99
18.09
4.44
22.73
22.97
87
17.48
FCF margin%
12.09
9.25
7.39
5.84
6.63
4.44
4.72
3.70
3.61
6.22
12.57
4.44
6.03
74
0.366
FCF / Net incomex
1.189
1.138
1.085
1.215
1.404
1.480
1.494
1.686
1.983
2.330
0.533
1.686
1.442
8
6.94
ROIC%
2.89
4.36
4.30
5.87
5.91
4.10
3.48
1.00
3.70
4.33
14.45
3.70
4.20
56
22.22
Return on equity%
16.85
16.10
18.63
20.73
21.75
23.88
23.45
25.28
28.01
30.34
27.18
25.28
22.60
62
2.86
Return on assets%
24.19
25.70
28.56
25.84
23.57
21.12
23.26
23.13
24.60
22.04
28.51
23.13
23.88
77
42.03
EPS¥
37.20
41.92
46.49
49.19
50.06
51.03
51.05
53.33
56.81
65.07
43.71
5.38%
6.97%
—
9.81
EPS growth%
1.64
0.40
0.40
0.40
0.40
1.80
0.40
0.40
0.40
0.40
2.42
0.40
0.40
90
29.42
Bookvalue per sh¥
6.68
7.33
7.33
7.66
8.25
8.39
9.54
10.82
11.96
11.55
14.97
6.96%
6.31%
—
31.48
FCF per share¥
27.89
24.82
24.15
25.36
23.53
22.37
23.12
23.72
21.76
21.63
7.28
(1.67%)
(2.32%)
—
22.21
Dividend per sh¥
29.58
29.32
32.56
31.45
35.26
36.42
39.58
43.39
40.24
46.41
7.85
5.65%
3.82%
—
17.16
Div yield (avg)%
4.16
4.28
6.46
5.26
7.29
4.97
5.39
4.19
5.25
5.13
25.40
5.13
5.19
40
23.32
Payout ratio%
19.95
17.24
18.90
21.08
20.27
17.88
17.07
15.81
13.19
14.36
14.94
15.81
17.56
46
61.61
Shares (diluted)M
57.04
49.91
49.92
49.75
46.77
48.52
51.31
47.72
45.05
43.40
58.55
(1.48%)
(2.18%)
51
18.32
Buyback yield%
7.78
8.96
9.51
6.94
6.08
7.32
8.91
8.61
8.48
10.19
15.47
8.61
8.55
57
0.281
D/E ratiox
2.012
2.035
2.105
2.383
2.548
2.503
2.666
2.916
2.964
2.980
0.172
2.916
2.525
43
1.856
Enterprise value¥B
9.549
9.222
10.11
10.38
10.13
9.684
9.609
9.072
10.25
11.46
4.299
2.50%
2.21%
77
2.200
LT debt¥B
1.817
2.026
2.156
2.474
2.921
3.071
3.418
3.967
4.670
5.385
6.706
13.01%
11.84%
9
Revenue
¥9.061B
4.50%
1.00×
Cost of revenue
¥5.428B
4.65%
1.01×
Operating expenses
¥1.675B
4.39%
0.99×
Property and equipment
19.09%
Goodwill & intangibles
17.93%