0.280
Revenue¥B
1.453
1.568
1.638
1.749
1.890
2.011
2.119
2.299
2.509
2.632
0.286
6.85%
6.73%
83
11.51
Revenue growth%
8.43
7.21
9.77
11.85
11.13
14.11
16.68
18.71
18.34
19.13
2.88
18.34
12.98
83
21.32
Gross margin%
3.61
6.22
4.51
4.70
7.20
4.46
6.59
6.92
4.98
4.95
22.01
4.98
4.96
29
11.32
Operating margin%
10.00
10.54
9.92
12.21
15.18
16.65
17.27
14.95
14.28
16.53
18.09
16.53
14.61
22
19.95
Net margin%
28.01
28.12
27.83
25.08
23.67
22.57
23.07
21.80
20.78
19.53
27.51
21.80
23.37
14
33.04
P/E ratio (avg)x
10.29
10.23
9.606
8.486
8.099
8.848
9.837
10.07
9.621
9.585
19.83
9.621
9.614
14
17.33
EV/EBITx
13.92
12.91
12.39
12.28
13.16
14.57
13.43
12.34
11.83
10.59
26.13
12.34
12.65
77
28.04
FCF yield (avg)%
23.78
22.99
21.77
23.49
23.70
26.03
26.97
24.14
25.14
23.33
22.95
25.14
23.74
27
8.47
FCF margin%
8.10
7.28
4.66
3.63
3.36
1.19
3.81
3.67
5.55
5.38
5.29
3.81
4.24
14
0.647
FCF / Net incomex
1.094
1.044
1.031
1.095
1.066
1.156
1.202
1.281
1.313
1.424
0.413
1.281
1.126
70
15.63
ROIC%
26.21
24.65
22.44
19.73
17.57
19.27
19.07
21.67
23.63
26.26
29.39
21.67
22.06
51
21.69
Return on equity%
18.55
16.15
16.90
19.66
21.97
19.32
19.45
21.74
23.42
23.73
21.22
21.74
19.56
20
8.46
Return on assets%
9.35
9.14
9.04
10.03
10.45
12.57
11.60
11.02
11.48
8.88
2.08
11.48
10.24
19
1.18
EPS¥
1.52
1.45
1.42
1.35
1.35
1.44
1.60
1.66
1.54
1.65
1.32
4.17%
0.83%
—
6.49
EPS growth%
4.31
4.03
6.75
5.02
7.28
9.47
9.59
10.12
7.98
6.76
27.45
9.47
7.02
82
0.53
Bookvalue per sh¥
0.71
0.79
0.88
0.88
1.03
1.06
1.21
1.32
1.40
1.37
1.21
5.98%
7.82%
—
1.33
FCF per share¥
0.88
0.99
1.09
1.15
1.29
1.53
1.62
1.70
1.78
1.86
1.05
7.54%
7.45%
—
1.06
Dividend per sh¥
2.38
2.73
3.22
3.76
3.73
4.14
4.02
3.92
4.58
4.73
0.51
4.85%
7.31%
—
16.91
Div yield (avg)%
11.75
12.67
14.54
16.92
16.19
14.73
15.27
13.96
16.15
15.41
15.47
15.27
15.00
42
8.79
Payout ratio%
10.63
8.94
10.97
13.47
14.69
14.14
16.47
17.49
15.68
13.29
16.84
15.68
13.80
19
664.8
Shares (diluted)M
665.0
740.6
655.7
597.9
641.0
603.5
637.9
588.0
587.4
554.6
671.0
(2.85%)
(2.85%)
29
18.26
Buyback yield%
8.38
11.16
13.30
12.31
12.50
12.88
11.37
10.65
8.83
8.53
2.02
10.65
11.26
89
0.305
D/E ratiox
2.143
2.417
2.506
2.885
2.968
2.990
3.223
3.437
3.549
3.904
1.221
3.437
2.979
35
1.445
Enterprise value¥B
2.533
2.483
2.199
2.020
2.053
1.847
1.881
2.104
1.965
1.893
0.213
(1.61%)
(2.85%)
67
2.376
LT debt¥B
3.121
3.146
3.237
3.087
3.246
3.205
3.415
3.370
3.571
3.548
2.733
1.79%
0.81%
91
Revenue
¥2.632B
6.73%
1.00×
Cost of revenue
¥1.394B
6.84%
1.01×
Operating expenses
¥353.3M
6.28%
0.96×
Property and equipment
20.09%