2.806
Revenue¥B
2.901
2.935
3.030
3.042
3.183
3.223
3.331
3.366
3.479
2.893
3.255
2.72%
1.99%
18
7.61
Revenue growth%
28.89
26.92
26.12
23.73
21.73
18.76
19.30
20.89
22.78
3.22
3.92
20.89
23.25
41
22.01
Gross margin%
26.41
24.17
23.20
24.88
22.68
21.43
22.15
20.38
20.77
13.96
6.38
21.43
22.94
42
16.70
Operating margin%
2.28
0.40
1.26
1.40
0.40
1.19
3.79
5.85
8.83
28.29
9.09
3.79
1.84
35
14.72
Net margin%
2.24
0.40
3.35
6.01
8.22
11.13
11.72
12.97
14.16
25.35
2.22
11.72
7.12
34
26.53
P/E ratio (avg)x
26.67
29.99
35.43
39.22
37.27
44.15
48.31
56.36
54.36
37.53
21.74
48.31
38.24
39
9.179
EV/EBITx
9.239
9.301
9.067
9.910
9.043
8.786
8.811
9.966
10.27
29.09
33.09
9.043
9.187
29
27.52
FCF yield (avg)%
26.13
27.61
26.85
28.77
31.60
33.17
32.04
31.06
29.94
4.04
14.27
31.60
29.35
50
11.45
FCF margin%
32.35
33.57
31.60
29.99
31.73
34.11
32.66
30.19
30.89
27.07
28.17
31.73
31.66
60
1.637
FCF / Net incomex
1.002
0.923
0.959
0.893
0.884
0.807
0.737
0.712
0.703
1.396
1.790
0.737
0.889
48
20.91
ROIC%
3.96
6.32
6.18
6.20
7.18
4.65
2.41
4.08
6.03
25.28
16.01
4.65
5.34
25
19.18
Return on equity%
20.21
17.93
17.07
16.19
14.08
14.97
17.11
18.53
19.27
14.30
3.96
17.11
17.52
31
26.80
Return on assets%
12.92
11.81
9.36
7.28
4.85
2.15
4.27
2.00
3.72
15.53
9.99
3.72
6.07
22
48.45
EPS¥
33.84
33.69
39.70
42.71
44.37
44.96
52.35
52.20
51.77
51.85
60.52
3.92%
5.34%
—
18.81
EPS growth%
4.53
3.34
0.46
0.40
0.40
0.40
0.40
0.40
0.53
13.57
16.52
0.40
0.43
20
22.62
Bookvalue per sh¥
26.12
27.08
24.30
25.69
27.44
28.63
26.53
27.47
25.44
47.83
11.76
(0.19%)
(0.49%)
—
34.85
FCF per share¥
23.69
21.91
19.01
18.63
18.68
16.02
14.91
15.66
13.32
22.69
19.33
(6.50%)
(6.43%)
—
13.39
Dividend per sh¥
5.85
5.02
4.59
3.98
3.76
3.88
4.05
4.04
4.09
27.38
37.18
0.54%
(3.17%)
—
17.43
Div yield (avg)%
15.44
12.64
13.87
13.17
10.63
10.76
9.12
10.17
12.19
8.61
9.65
10.63
12.41
87
14.68
Payout ratio%
34.92
35.25
36.46
39.45
41.99
39.23
41.34
39.94
42.03
17.21
28.20
41.34
39.34
71
27.78
Shares (diluted)M
63.21
75.98
85.44
102.3
114.2
132.0
136.9
161.6
191.5
27.25
27.45
13.36%
14.62%
72
6.83
Buyback yield%
33.11
35.95
33.47
32.45
31.02
31.97
34.13
34.25
32.26
8.08
10.78
32.26
32.83
90
1.685
D/E ratiox
1.394
1.535
1.525
1.629
1.496
1.456
1.317
1.462
1.332
1.155
0.524
1.456
1.459
24
0.766
Enterprise value¥B
2.708
2.866
2.955
2.857
3.210
3.263
3.118
3.264
3.307
2.699
2.341
2.97%
3.26%
49
1.092
LT debt¥B
2.150
2.269
2.555
2.465
2.717
2.759
3.030
2.955
3.209
2.536
2.102
5.42%
5.29%
78
Revenue
¥3.479B
1.99%
1.00×
Cost of revenue
¥2.221B
1.95%
1.00×
Operating expenses
¥578.0M
3.04%
1.11×
Property and equipment
16.75%
Goodwill & intangibles
16.38%