5.328
Revenue¥B
8.572
9.157
9.644
10.15
10.89
11.82
12.66
13.70
14.64
15.39
5.834
7.17%
6.82%
64
28.94
Revenue growth%
6.05
7.04
4.10
5.69
7.33
7.61
5.00
5.17
5.96
8.45
24.83
5.96
6.00
13
28.68
Gross margin%
11.72
10.34
7.96
6.15
3.15
1.60
2.38
1.95
3.48
4.82
20.90
2.38
4.15
84
9.99
Operating margin%
27.38
28.56
26.27
25.67
28.03
29.27
31.53
34.07
33.35
31.65
25.62
31.65
28.92
93
13.72
Net margin%
2.36
5.09
5.25
2.91
4.31
2.63
4.73
2.58
0.40
0.40
5.90
2.58
2.77
60
15.50
P/E ratio (avg)x
13.75
13.70
15.65
18.73
22.55
23.13
26.33
30.49
34.52
35.93
25.72
30.49
22.84
42
34.96
EV/EBITx
25.83
22.69
22.01
21.13
23.39
25.41
25.91
25.54
27.78
30.59
9.610
25.91
25.47
80
16.76
FCF yield (avg)%
8.55
7.45
5.98
5.52
6.74
6.63
7.57
8.17
6.64
9.00
24.17
7.57
7.10
66
13.21
FCF margin%
18.26
20.59
20.58
18.79
17.86
19.13
21.89
23.40
23.11
23.16
25.52
23.11
20.58
64
1.081
FCF / Net incomex
1.449
1.542
1.642
1.744
1.863
2.003
1.951
1.771
1.740
1.529
1.177
1.771
1.742
89
26.71
ROIC%
16.34
17.63
19.39
18.27
15.50
16.54
18.50
16.87
14.68
14.80
9.86
16.54
16.70
66
4.30
Return on equity%
10.22
8.22
6.87
4.18
3.18
1.98
0.54
0.40
0.40
0.40
28.20
0.40
2.58
18
9.72
Return on assets%
24.73
23.37
24.15
26.67
24.71
23.33
22.72
24.91
21.98
24.29
15.19
23.33
24.22
73
148.03
EPS¥
51.15
49.84
45.96
45.40
46.84
45.33
49.68
55.08
56.27
53.27
161.28
2.61%
0.06%
—
21.78
EPS growth%
20.57
21.23
19.01
20.14
19.87
19.27
18.68
16.89
19.34
17.23
24.60
18.68
19.31
57
128.80
Bookvalue per sh¥
155.12
173.43
171.51
167.79
153.48
144.01
158.20
171.06
160.58
174.96
41.50
2.65%
2.39%
—
155.41
FCF per share¥
87.03
87.91
90.57
89.54
103.04
107.44
108.00
113.80
123.32
122.54
180.58
3.53%
4.96%
—
90.02
Dividend per sh¥
183.83
208.73
222.79
219.63
213.69
196.13
223.05
210.06
213.42
211.51
102.22
(0.20%)
1.83%
—
14.05
Div yield (avg)%
12.70
14.02
11.34
10.67
9.78
8.08
10.63
10.00
8.92
7.82
22.13
8.92
10.32
59
25.37
Payout ratio%
9.58
8.44
9.85
12.70
12.51
13.60
11.90
12.62
10.67
9.62
6.37
11.90
11.29
33
33.91
Shares (diluted)M
33.37
28.83
26.11
23.01
23.15
22.48
19.55
16.89
17.09
16.83
32.76
(6.18%)
(7.12%)
60
20.81
Buyback yield%
21.55
22.69
20.42
19.21
16.86
19.35
22.13
24.06
23.94
24.15
14.23
23.94
21.84
44
0.653
D/E ratiox
0.483
0.516
0.509
0.515
0.550
0.474
0.417
0.361
0.318
0.302
1.146
0.361
0.478
89
9.529
Enterprise value¥B
4.659
4.896
4.804
5.599
5.524
5.734
6.658
7.464
8.706
9.044
10.54
10.36%
7.11%
38
11.04
LT debt¥B
18.92
20.47
23.89
27.07
30.57
32.61
37.40
39.75
43.17
43.38
4.008
7.25%
10.10%
17
Revenue
¥15.39B
6.82%
1.00×
Cost of revenue
¥6.309B
6.46%
0.97×
Operating expenses
¥3.967B
6.92%
1.01×
Property and equipment
17.29%