1.800
Revenue¥B
2.632
2.825
3.026
3.274
3.490
3.798
4.130
4.487
4.765
5.212
1.993
8.35%
7.83%
43
13.67
Revenue growth%
10.57
11.31
9.41
8.76
6.53
9.05
11.11
13.83
15.23
12.49
27.10
12.49
10.84
37
29.48
Gross margin%
7.79
9.74
12.13
10.65
11.85
13.48
12.10
9.80
7.22
5.57
28.46
9.80
10.23
53
18.32
Operating margin%
6.07
3.72
1.75
2.94
1.07
1.58
4.48
2.86
0.40
1.73
21.92
1.73
2.31
56
21.21
Net margin%
22.75
20.54
19.64
21.07
20.26
17.28
17.61
18.21
16.75
16.60
2.46
17.28
18.93
62
30.96
P/E ratio (avg)x
18.94
20.57
22.04
22.57
22.91
22.78
26.60
30.81
32.58
38.15
20.78
30.81
22.84
93
36.73
EV/EBITx
25.91
28.74
26.61
26.45
23.47
21.50
20.70
18.69
17.07
16.76
8.118
18.69
22.48
56
12.79
FCF yield (avg)%
10.90
10.39
10.69
12.43
10.43
11.66
12.04
12.41
10.74
11.93
17.89
11.93
11.28
8
27.35
FCF margin%
8.64
8.90
8.19
5.89
4.10
1.56
4.23
1.57
0.65
2.79
6.68
1.57
4.17
28
1.253
FCF / Net incomex
1.249
1.355
1.163
1.135
1.180
1.252
1.149
1.199
1.078
0.941
0.609
1.149
1.172
90
17.97
ROIC%
10.25
12.21
14.52
12.42
14.12
16.82
14.75
13.98
11.27
8.79
6.93
13.98
13.20
29
17.39
Return on equity%
28.87
26.96
25.55
25.27
25.53
22.89
23.58
23.40
21.64
21.28
4.66
22.89
24.42
78
3.52
Return on assets%
19.18
21.96
20.14
20.20
18.39
17.35
14.64
14.20
14.02
14.81
10.01
14.64
17.87
75
3.43
EPS¥
2.76
3.00
2.78
2.56
2.53
2.41
2.13
2.16
2.15
2.00
3.51
(4.59%)
(2.76%)
—
26.36
EPS growth%
31.24
31.88
32.59
34.72
36.65
37.41
38.45
38.30
38.29
40.70
22.50
38.30
37.03
75
1.81
Bookvalue per sh¥
2.92
3.21
3.09
3.11
3.24
3.88
4.55
5.08
5.43
5.68
0.78
11.90%
8.79%
—
3.41
FCF per share¥
2.26
2.63
2.70
2.82
2.86
3.05
3.36
3.48
3.32
3.77
0.65
5.67%
5.58%
—
2.62
Dividend per sh¥
3.86
3.91
3.94
4.53
5.00
5.64
5.73
6.07
6.57
7.04
2.14
7.11%
6.14%
—
29.29
Div yield (avg)%
21.07
22.81
20.17
19.39
17.19
16.92
19.08
20.85
21.71
22.77
5.26
20.85
20.51
46
23.01
Payout ratio%
7.36
8.64
9.29
9.20
7.52
5.27
6.44
5.53
6.64
4.58
28.06
5.53
7.00
62
371.8
Shares (diluted)M
452.6
487.4
466.8
526.5
520.5
510.0
604.9
594.2
688.5
760.0
360.8
7.86%
6.59%
25
27.25
Buyback yield%
24.29
25.16
26.33
27.70
30.25
30.69
32.17
30.53
31.24
31.06
16.51
31.06
30.39
57
0.316
D/E ratiox
0.708
0.771
0.826
0.719
0.621
0.548
0.522
0.524
0.478
0.470
1.312
0.522
0.584
42
2.482
Enterprise value¥B
0.832
0.784
0.865
0.802
0.850
0.904
0.957
1.037
1.084
1.180
3.551
6.79%
4.16%
88
2.039
LT debt¥B
0.970
1.019
1.020
0.924
0.914
0.852
0.852
0.954
0.944
0.948
3.101
0.72%
(1.23%)
25
Revenue
¥5.212B
7.83%
1.00×
Cost of revenue
¥2.356B
7.34%
0.96×
Operating expenses
¥1.166B
8.31%
1.05×
Property and equipment
15.72%