5.173
Revenue¥B
19.46
20.92
22.36
23.27
23.94
24.78
25.81
27.01
28.15
29.98
5.617
4.60%
5.13%
56
29.50
Revenue growth%
13.43
11.19
10.87
11.88
8.98
8.36
9.98
11.26
13.74
16.73
16.54
11.26
11.23
19
5.31
Gross margin%
32.00
29.28
27.70
27.60
29.76
27.88
25.46
24.84
25.36
25.42
24.04
25.42
27.65
86
27.41
Operating margin%
19.27
17.82
17.55
17.77
16.58
15.85
18.75
20.68
19.72
19.04
20.80
19.04
18.29
72
22.66
Net margin%
1.53
2.44
0.40
0.73
0.40
0.80
0.40
0.40
0.40
3.06
12.26
0.40
0.57
44
9.849
P/E ratio (avg)x
10.29
11.17
10.16
10.23
11.14
10.99
10.67
11.08
10.61
10.38
28.19
10.67
10.64
89
20.73
EV/EBITx
33.67
37.54
41.84
42.41
50.34
52.88
60.13
62.15
69.62
82.32
29.57
62.15
51.61
88
8.85
FCF yield (avg)%
9.84
9.49
8.88
11.57
9.64
11.78
11.75
11.83
13.20
14.03
2.48
11.83
11.66
82
15.24
FCF margin%
32.50
35.00
33.33
36.03
33.43
32.12
29.68
28.00
30.87
29.09
23.32
29.68
32.31
85
1.040
FCF / Net incomex
1.487
1.425
1.432
1.291
1.206
1.152
1.159
1.016
0.900
0.867
0.961
1.016
1.182
45
20.35
ROIC%
15.52
17.77
18.39
21.15
23.29
21.57
19.08
20.63
17.69
20.35
29.63
20.35
19.72
60
4.22
Return on equity%
13.05
13.44
13.52
14.39
16.34
15.15
13.13
10.46
12.61
9.64
29.22
12.61
13.29
15
9.64
Return on assets%
18.42
18.52
19.43
17.88
19.10
17.43
17.56
19.43
18.64
17.85
29.32
17.85
18.47
40
181.26
EPS¥
131.98
128.78
142.26
135.79
154.16
149.04
150.16
144.03
160.98
148.88
188.98
(0.69%)
0.90%
—
7.88
EPS growth%
32.82
33.03
32.09
29.78
28.66
31.45
28.46
29.62
29.16
30.70
20.06
29.62
30.24
56
185.78
Bookvalue per sh¥
294.81
319.55
382.43
373.08
361.18
380.25
390.48
388.53
388.43
438.21
222.41
3.94%
4.80%
—
191.38
FCF per share¥
59.43
63.11
65.70
67.50
71.49
66.82
64.48
61.29
61.28
52.78
230.71
(5.89%)
(1.08%)
—
220.23
Dividend per sh¥
258.06
260.38
235.03
219.26
211.31
215.38
233.22
250.50
237.08
220.31
186.68
0.84%
(2.22%)
—
7.87
Div yield (avg)%
10.04
12.98
15.83
18.52
18.21
20.92
23.32
23.13
20.63
20.13
11.53
20.92
19.33
33
25.80
Payout ratio%
0.40
2.69
3.62
4.39
6.40
5.86
4.98
4.37
2.60
2.37
19.63
4.37
4.00
29
25.65
Shares (diluted)M
19.79
18.00
17.17
17.93
17.65
17.37
18.38
19.42
21.45
22.25
25.40
4.75%
0.94%
39
11.71
Buyback yield%
30.53
29.23
29.44
27.70
30.65
28.47
28.77
28.91
28.79
31.47
7.98
28.79
29.07
48
0.305
D/E ratiox
1.259
1.488
1.770
1.960
2.356
2.632
2.871
3.358
3.670
4.036
1.516
3.358
2.494
17
14.50
Enterprise value¥B
4.787
4.501
5.085
5.651
5.658
5.579
5.891
6.734
7.234
8.095
22.04
7.43%
5.91%
28
22.87
LT debt¥B
4.684
4.673
4.582
5.374
5.924
6.387
6.687
7.658
8.657
8.255
11.19
6.86%
5.93%
12
Revenue
¥29.98B
5.13%
1.00×
Cost of revenue
¥20.99B
5.13%
1.00×
Operating expenses
¥4.979B
5.50%
1.04×
Property and equipment
16.68%