4.187
Revenue¥B
3.700
4.056
4.454
4.909
5.260
5.661
5.980
6.307
6.760
4.297
4.658
6.61%
7.98%
59
18.24
Revenue growth%
2.45
3.40
3.44
2.05
5.02
7.35
7.37
9.76
9.12
28.50
14.21
7.37
4.98
7
2.91
Gross margin%
18.44
19.73
22.61
21.88
20.22
20.44
18.01
16.19
19.15
19.23
3.21
19.15
19.98
69
23.42
Operating margin%
5.14
6.88
5.79
5.24
7.79
9.51
7.26
5.20
2.36
7.14
17.56
7.26
6.10
78
12.02
Net margin%
11.67
11.08
9.80
8.92
6.29
4.76
2.10
4.93
2.67
24.32
28.95
4.76
7.61
32
12.83
P/E ratio (avg)x
9.348
10.33
10.95
12.45
11.92
14.07
13.40
13.61
14.34
21.82
29.36
13.61
12.19
87
12.41
EV/EBITx
57.27
61.75
60.26
59.83
57.66
58.52
61.28
72.85
84.34
27.08
21.00
61.28
60.05
43
27.19
FCF yield (avg)%
12.50
13.02
13.35
12.32
11.85
9.06
6.45
8.90
11.27
11.01
10.54
9.06
12.09
11
7.09
FCF margin%
22.58
20.22
17.46
14.95
15.60
16.19
16.01
16.59
17.96
16.95
24.10
16.19
17.02
54
0.145
FCF / Net incomex
1.060
1.015
1.106
1.292
1.410
1.547
1.730
1.635
1.569
1.544
1.413
1.569
1.351
73
22.47
ROIC%
26.11
24.89
25.18
26.47
27.11
28.55
28.90
27.71
30.24
4.48
25.48
28.55
26.79
60
14.15
Return on equity%
29.30
30.47
30.30
30.14
28.89
30.81
28.80
30.47
30.19
13.22
15.02
30.19
30.24
55
12.93
Return on assets%
24.32
24.76
23.09
20.85
23.61
22.83
23.16
23.88
23.42
13.53
29.35
23.42
23.52
14
102.26
EPS¥
71.89
72.72
79.02
85.02
81.01
73.98
78.19
80.95
88.47
108.39
108.22
0.80%
1.14%
—
23.92
EPS growth%
13.17
13.77
11.67
13.50
13.19
14.39
14.17
14.02
17.00
17.16
18.80
14.17
13.63
62
70.31
Bookvalue per sh¥
81.61
82.03
79.63
83.38
84.73
74.67
71.08
74.20
71.83
115.49
85.80
(2.94%)
(3.25%)
—
143.29
FCF per share¥
132.65
124.00
134.26
149.30
155.65
165.96
150.27
166.71
182.24
21.71
92.79
4.07%
2.22%
—
38.28
Dividend per sh¥
73.69
68.44
70.45
76.43
77.80
77.55
80.21
87.14
95.28
42.77
35.53
4.51%
4.17%
—
17.84
Div yield (avg)%
13.80
11.85
11.65
13.65
11.47
10.25
9.70
12.67
11.15
15.94
3.44
11.15
11.71
57
5.86
Payout ratio%
13.42
14.95
17.27
14.97
13.21
12.56
13.17
13.31
14.14
18.64
20.65
13.21
13.36
49
9.681
Shares (diluted)M
9.889
10.54
11.35
10.82
10.21
9.159
8.679
8.139
8.052
9.855
9.658
(5.74%)
(1.28%)
81
15.07
Buyback yield%
24.05
22.45
23.15
20.94
19.35
17.32
19.69
22.21
23.50
12.87
22.52
19.69
22.33
68
1.722
D/E ratiox
1.491
1.589
1.803
2.061
2.293
2.380
2.433
2.854
2.879
1.055
1.502
2.433
2.177
45
0.330
Enterprise value¥B
1.629
1.601
1.771
1.821
2.015
1.877
1.675
1.777
1.703
0.918
4.081
(1.33%)
2.02%
18
1.153
LT debt¥B
0.532
0.548
0.631
0.629
0.589
0.615
0.664
0.637
0.593
5.461
5.807
(1.19%)
2.14%
16
Revenue
¥6.760B
7.98%
1.00×
Cost of revenue
¥4.129B
7.94%
1.00×
Operating expenses
¥1.183B
7.40%
0.95×
Goodwill & intangibles
17.63%
Property and equipment
17.16%