3.771
Revenue¥B
2.156
2.270
2.356
2.486
2.616
2.744
2.945
3.091
3.275
3.481
4.216
5.88%
5.43%
34
22.69
Revenue growth%
11.86
11.80
9.28
11.82
10.05
7.80
4.91
5.09
5.36
3.91
25.34
5.09
8.54
74
15.35
Gross margin%
5.06
7.51
10.07
9.37
11.30
10.18
11.93
12.40
15.33
16.72
9.88
12.40
10.74
33
19.03
Operating margin%
25.39
22.54
23.45
25.34
24.14
25.14
24.44
23.55
23.95
26.33
21.66
24.44
24.29
63
12.00
Net margin%
17.65
19.76
17.73
16.59
13.80
11.30
11.03
8.30
6.82
6.85
17.93
8.30
12.55
59
25.01
P/E ratio (avg)x
12.01
11.67
11.44
11.89
12.39
13.25
14.35
15.90
15.74
16.13
18.17
15.74
12.82
60
32.57
EV/EBITx
11.87
13.57
15.01
16.97
18.48
17.43
18.66
19.64
22.45
24.29
9.311
19.64
17.96
81
18.52
FCF yield (avg)%
11.27
12.14
14.74
11.99
12.88
15.28
18.08
16.62
19.38
16.95
16.40
16.95
15.01
83
4.27
FCF margin%
0.40
0.40
2.41
0.99
2.16
0.40
0.53
0.71
0.40
2.45
24.31
0.53
0.62
57
1.669
FCF / Net incomex
1.978
1.990
2.239
2.318
2.696
2.841
2.980
3.198
3.258
3.191
1.018
3.191
2.768
40
25.75
ROIC%
15.39
13.87
15.34
15.89
16.74
16.71
14.20
14.26
15.75
17.18
4.00
15.75
15.57
70
19.06
Return on equity%
4.33
5.87
6.18
5.65
6.35
6.23
8.19
8.00
8.73
6.39
12.17
8.00
6.29
14
28.18
Return on assets%
30.31
28.47
26.43
24.34
27.04
24.38
24.41
22.78
23.40
21.42
5.59
23.40
24.39
35
0.88
EPS¥
2.08
2.09
2.16
2.17
2.17
1.95
1.81
2.02
2.21
2.10
0.98
(0.74%)
0.97%
—
13.00
EPS growth%
4.99
6.78
9.51
12.34
14.93
12.15
9.46
10.07
7.70
8.01
27.83
9.46
9.48
77
0.36
Bookvalue per sh¥
0.58
0.55
0.54
0.53
0.59
0.63
0.59
0.57
0.52
0.50
1.11
(3.53%)
(1.84%)
—
1.07
FCF per share¥
1.09
1.09
1.13
1.28
1.39
1.39
1.40
1.32
1.33
1.31
0.58
(1.25%)
2.62%
—
1.15
Dividend per sh¥
1.83
1.95
2.11
2.31
2.09
1.90
1.95
2.10
2.07
1.94
0.68
(1.46%)
0.57%
—
9.24
Div yield (avg)%
27.78
28.07
30.52
31.66
33.35
35.29
34.84
36.36
35.89
36.68
24.63
35.89
34.10
41
28.81
Payout ratio%
28.76
27.38
30.07
29.73
29.47
30.92
30.47
29.04
30.53
32.75
17.21
30.53
29.90
29
532.4
Shares (diluted)M
580.0
517.8
455.1
444.0
434.5
445.2
402.2
413.2
379.0
327.9
547.0
(5.47%)
(4.84%)
56
15.81
Buyback yield%
22.09
24.57
26.39
25.37
24.42
22.77
20.38
17.41
16.64
15.48
3.76
17.41
22.43
35
0.344
D/E ratiox
1.446
1.526
1.503
1.510
1.690
1.660
1.688
1.762
1.866
2.087
1.223
1.762
1.674
22
2.936
Enterprise value¥B
0.621
0.566
0.519
0.470
0.430
0.431
0.446
0.390
0.376
0.360
1.368
(3.51%)
(5.25%)
24
0.623
LT debt¥B
2.954
3.184
3.598
3.528
3.565
3.710
4.011
3.914
4.269
4.282
1.310
3.74%
3.17%
69
Revenue
¥3.481B
5.43%
1.00×
Cost of revenue
¥2.163B
5.47%
1.00×
Operating expenses
¥352.0M
4.18%
0.89×
Property and equipment
17.41%