3.483
Revenue¥B
3.446
3.575
3.685
3.837
3.957
4.148
4.261
4.523
4.712
4.936
3.745
4.52%
4.28%
35
2.93
Revenue growth%
27.96
26.35
24.76
26.27
29.17
30.15
30.76
28.36
26.75
28.73
27.81
28.73
28.16
72
5.37
Gross margin%
2.14
3.80
5.22
2.72
5.44
5.75
3.96
1.93
0.40
0.40
27.39
1.93
3.26
52
11.86
Operating margin%
18.09
19.20
18.77
20.06
18.88
21.17
20.83
23.00
21.64
19.63
20.29
21.17
19.84
80
17.06
Net margin%
11.83
10.87
12.50
10.65
7.68
5.36
5.57
6.08
7.03
4.17
13.49
5.57
7.36
55
14.15
P/E ratio (avg)x
44.33
47.10
50.35
48.88
47.77
49.19
58.38
64.49
62.48
67.68
18.04
62.48
49.77
73
6.121
EV/EBITx
13.69
14.10
16.97
16.83
19.47
21.10
24.45
26.39
31.12
30.54
23.29
26.39
20.29
20
14.89
FCF yield (avg)%
22.79
24.56
23.12
21.19
24.12
24.81
24.47
23.67
25.73
26.57
11.54
24.81
24.30
61
22.45
FCF margin%
13.96
14.82
16.16
13.67
12.92
12.36
10.37
7.78
9.41
7.17
26.63
9.41
12.64
87
1.086
FCF / Net incomex
1.919
2.174
2.435
2.671
3.015
3.124
3.510
3.972
4.642
5.442
1.097
3.972
3.070
85
13.22
ROIC%
14.10
12.36
13.60
16.47
17.74
19.41
16.82
16.41
13.90
13.58
23.82
16.41
15.25
66
2.86
Return on equity%
26.85
28.13
27.92
30.35
31.61
33.68
31.15
33.63
34.26
32.18
13.85
33.63
31.38
27
23.28
Return on assets%
4.83
7.21
9.10
11.73
14.53
12.10
14.43
14.20
16.07
16.28
24.45
14.43
13.15
77
4.66
EPS¥
4.03
4.29
4.55
4.53
4.31
3.94
4.21
4.07
3.70
3.69
5.14
(3.09%)
(0.41%)
—
25.17
EPS growth%
34.17
34.04
36.19
38.82
36.02
33.81
32.54
34.20
35.98
35.05
8.44
34.20
34.62
13
4.27
Bookvalue per sh¥
3.51
4.17
4.87
4.85
5.22
6.26
7.25
7.98
9.06
9.22
1.57
12.04%
10.72%
—
2.47
FCF per share¥
3.04
2.85
2.70
2.95
3.03
2.81
3.02
2.79
2.81
2.56
3.75
(3.31%)
(1.61%)
—
3.66
Dividend per sh¥
3.42
3.31
3.21
3.33
3.39
3.70
4.10
3.65
3.89
3.58
1.28
1.11%
1.13%
—
18.56
Div yield (avg)%
6.07
4.03
6.56
6.09
8.73
7.94
6.70
5.83
4.83
5.90
20.69
5.90
6.08
78
9.42
Payout ratio%
25.85
23.33
24.28
26.41
26.51
25.40
22.44
23.16
22.77
25.69
11.88
23.16
24.84
32
478.7
Shares (diluted)M
640.5
595.3
535.1
500.2
554.6
488.1
525.7
507.1
449.7
457.9
458.9
(3.76%)
(3.55%)
22
3.65
Buyback yield%
33.04
33.48
32.17
31.27
31.20
28.45
30.54
28.56
28.92
31.61
18.90
28.92
31.23
27
1.588
D/E ratiox
0.496
0.487
0.579
0.683
0.673
0.693
0.716
0.807
0.842
0.880
0.589
0.807
0.688
76
2.023
Enterprise value¥B
0.962
1.092
1.276
1.456
1.524
1.583
1.625
1.572
1.537
1.708
1.322
2.32%
6.51%
53
3.462
LT debt¥B
2.694
2.594
2.797
2.651
2.710
2.961
3.244
3.609
4.013
4.388
3.398
10.11%
6.04%
44
Revenue
¥4.936B
4.28%
1.00×
Cost of revenue
¥3.455B
4.28%
1.00×
Operating expenses
¥697.8M
3.92%
0.97×
Property and equipment
20.34%