5.427
Revenue¥B
9.053
8.896
9.077
8.963
8.945
9.018
9.145
9.244
9.399
9.297
5.868
0.77%
0.40%
44
13.98
Revenue growth%
25.02
22.67
22.80
24.65
22.44
24.60
25.80
27.56
26.87
29.77
8.74
26.87
24.84
78
17.23
Gross margin%
32.90
35.57
36.99
37.84
40.61
40.47
38.41
39.22
41.07
43.74
22.15
40.47
38.81
35
23.47
Operating margin%
13.74
11.43
9.90
9.31
8.06
8.55
10.91
8.75
6.39
4.96
21.93
8.55
9.03
25
24.10
Net margin%
2.74
0.40
0.40
0.40
2.57
4.32
3.12
0.92
2.02
0.40
20.32
2.02
1.47
41
15.49
P/E ratio (avg)x
43.47
46.89
48.10
46.73
51.98
61.14
62.22
63.89
65.94
62.58
18.36
62.58
56.56
89
29.97
EV/EBITx
22.81
24.55
23.96
24.40
21.87
21.44
23.70
24.23
26.04
26.70
11.19
24.23
24.09
94
29.86
FCF yield (avg)%
12.30
11.92
12.36
9.46
7.39
6.81
5.39
2.65
4.36
3.10
14.37
4.36
7.10
84
21.04
FCF margin%
28.84
30.67
32.10
29.60
28.32
26.41
25.83
23.33
25.65
26.76
8.36
25.83
27.54
53
1.729
FCF / Net incomex
2.532
2.512
2.575
2.815
3.244
3.487
4.102
4.492
5.311
5.438
0.635
4.492
3.365
9
9.53
ROIC%
0.45
0.40
0.40
0.43
0.69
2.01
0.40
0.40
0.40
3.24
20.35
0.40
0.41
79
12.89
Return on equity%
27.24
25.31
27.45
29.49
31.13
33.92
35.15
35.42
36.84
34.75
11.60
35.15
32.53
47
20.83
Return on assets%
7.66
6.60
5.13
3.29
5.15
6.67
9.56
10.62
8.16
10.63
8.58
9.56
7.17
84
71.51
EPS¥
55.85
61.36
59.07
57.88
54.29
48.94
44.38
47.66
44.30
42.88
75.46
(4.61%)
(3.65%)
—
16.75
EPS growth%
11.76
10.54
8.80
8.01
7.43
4.58
6.85
9.47
11.15
13.24
22.57
9.47
9.14
25
42.36
Bookvalue per sh¥
121.34
135.62
151.53
170.39
179.67
203.98
205.32
216.42
224.38
250.26
22.68
6.85%
7.65%
—
31.16
FCF per share¥
69.97
64.87
69.07
79.78
91.28
95.28
91.67
88.00
86.31
99.26
89.22
1.69%
2.94%
—
39.78
Dividend per sh¥
46.53
53.79
55.63
58.53
64.50
71.01
82.56
89.47
94.74
95.72
22.54
8.21%
8.68%
—
7.43
Div yield (avg)%
15.71
16.10
13.46
11.76
14.45
11.72
11.15
8.85
8.47
5.63
3.30
8.85
11.74
27
13.16
Payout ratio%
35.99
38.92
41.31
43.66
45.05
44.31
47.04
47.60
47.22
49.52
21.02
47.22
44.68
58
70.75
Shares (diluted)M
88.49
97.28
85.48
75.98
71.10
72.10
69.30
74.41
72.74
71.79
67.12
0.19%
(1.14%)
87
12.28
Buyback yield%
0.40
1.20
2.23
3.76
0.84
0.40
1.38
0.40
1.45
0.40
24.16
0.40
1.02
11
0.922
D/E ratiox
2.026
2.175
2.233
2.310
2.653
2.966
3.420
3.335
3.520
3.416
1.254
3.416
2.810
29
4.904
Enterprise value¥B
11.09
11.07
12.70
12.71
12.29
13.14
13.08
12.74
12.87
12.35
3.585
0.10%
2.68%
83
2.750
LT debt¥B
1.125
1.214
1.185
1.357
1.442
1.708
1.653
1.740
1.736
2.049
1.793
7.28%
7.54%
90
Revenue
¥9.297B
0.40%
1.00×
Cost of revenue
¥6.226B
0.38%
1.00×
Operating expenses
¥1.063B
0.04%
0.96×
Property and equipment
17.21%