6.016
Revenue¥B
8.793
9.028
9.166
9.379
9.642
9.922
9.837
9.969
10.04
10.37
6.426
1.47%
1.53%
87
5.36
Revenue growth%
20.37
19.45
17.27
16.22
16.67
16.88
18.90
16.02
14.25
11.27
15.25
16.02
16.77
57
20.63
Gross margin%
9.87
11.30
11.25
10.68
8.57
11.41
11.53
9.95
7.18
7.41
5.79
9.95
10.31
77
17.43
Operating margin%
16.97
16.71
16.25
14.40
15.24
15.64
16.12
15.91
18.03
19.78
11.83
16.12
16.19
22
9.73
Net margin%
23.29
22.99
21.49
21.83
19.88
20.76
20.61
18.44
18.35
18.02
26.79
18.44
20.69
48
7.257
P/E ratio (avg)x
7.255
6.594
6.821
6.545
5.852
6.037
6.421
5.618
6.116
5.605
28.93
6.037
6.269
28
13.43
EV/EBITx
38.81
44.21
51.93
51.24
52.44
60.30
65.50
73.67
75.54
80.59
15.16
73.67
56.37
66
6.95
FCF yield (avg)%
25.07
25.82
26.94
27.71
25.64
24.18
26.40
29.04
29.35
29.54
10.10
29.04
26.67
31
8.10
FCF margin%
3.99
3.69
6.07
7.17
7.10
7.13
7.82
9.70
12.70
10.62
9.90
9.70
7.15
28
0.721
FCF / Net incomex
1.109
1.193
1.417
1.629
1.716
2.018
2.075
2.266
2.726
2.706
1.005
2.266
1.867
15
29.58
ROIC%
10.40
12.96
12.62
11.73
12.56
14.05
13.24
15.34
13.60
16.25
19.03
14.05
13.10
86
9.42
Return on equity%
4.86
2.78
0.40
0.40
2.65
0.96
3.42
2.11
2.41
0.40
29.66
2.11
2.26
36
9.84
Return on assets%
22.93
20.08
20.04
19.97
20.02
22.07
23.36
25.08
24.64
25.02
7.60
24.64
22.50
70
204.22
EPS¥
43.16
48.76
49.83
58.02
63.77
62.74
65.67
65.32
69.36
79.43
220.38
4.49%
6.03%
—
27.54
EPS growth%
6.04
6.60
3.83
5.17
7.38
9.74
11.89
10.36
12.52
12.74
22.75
11.89
8.56
59
206.19
Bookvalue per sh¥
220.35
249.55
267.92
282.86
277.90
259.56
290.64
304.73
304.76
348.42
99.03
4.63%
4.95%
—
187.16
FCF per share¥
286.67
288.47
310.63
358.98
404.76
442.22
477.70
466.45
543.69
638.95
47.05
9.56%
8.37%
—
185.47
Dividend per sh¥
68.89
75.43
70.62
73.23
75.28
78.22
73.88
67.87
74.54
72.63
50.11
(0.71%)
1.63%
—
26.85
Div yield (avg)%
5.14
3.65
6.30
7.14
4.21
1.38
3.02
5.35
7.91
5.21
23.56
5.21
5.17
74
29.18
Payout ratio%
15.86
17.90
16.65
17.29
16.76
18.30
20.82
18.19
15.30
13.28
12.83
18.19
17.02
8
19.84
Shares (diluted)M
13.44
11.64
10.39
9.695
9.265
9.220
9.166
8.925
8.291
8.472
19.85
(1.77%)
(5.81%)
5
26.03
Buyback yield%
9.22
8.12
8.29
5.89
6.29
8.04
7.15
8.87
10.55
8.34
17.44
8.34
8.20
91
1.134
D/E ratiox
1.616
1.717
1.856
1.901
2.038
2.338
2.448
2.355
2.377
2.520
0.645
2.377
2.188
79
11.08
Enterprise value¥B
3.524
3.438
2.932
2.614
2.337
2.485
2.641
2.507
2.377
2.043
10.00
(2.66%)
(5.99%)
55
8.003
LT debt¥B
9.152
9.758
10.15
11.60
10.93
10.00
11.46
11.51
12.53
13.12
6.020
3.71%
4.22%
85
Revenue
¥10.37B
1.53%
1.00×
Cost of revenue
¥7.261B
1.53%
1.00×
Operating expenses
¥1.803B
1.11%
0.96×
Property and equipment
16.29%