3.108
Revenue¥B
3.961
4.123
4.276
4.463
4.657
4.928
5.137
5.390
5.593
5.756
3.214
4.33%
4.25%
33
20.29
Revenue growth%
18.12
18.91
16.79
19.12
18.65
18.98
20.56
20.99
21.80
23.75
25.60
20.99
19.05
50
7.79
Gross margin%
3.65
1.83
4.67
1.99
4.45
1.68
4.23
2.79
0.40
1.84
28.33
1.84
2.39
57
25.02
Operating margin%
28.55
29.60
31.48
32.66
33.05
35.24
32.63
29.92
31.31
32.97
23.69
32.63
32.06
7
19.47
Net margin%
16.75
16.16
17.91
17.16
19.66
19.54
20.23
17.86
17.16
16.22
27.96
17.86
17.51
26
9.815
P/E ratio (avg)x
32.61
31.62
35.97
40.20
41.45
48.93
55.51
65.58
73.55
77.46
7.775
65.58
45.19
84
7.431
EV/EBITx
36.74
39.29
36.48
33.01
31.22
29.45
26.19
23.18
24.02
25.49
15.58
25.49
30.33
44
28.39
FCF yield (avg)%
3.92
1.31
0.40
0.40
0.40
2.62
0.40
0.40
2.66
3.53
5.00
2.62
0.85
45
8.61
FCF margin%
17.88
17.12
17.01
14.49
14.22
12.11
13.60
15.25
12.77
10.20
23.32
12.77
14.35
70
0.370
FCF / Net incomex
0.658
0.592
0.607
0.640
0.609
0.551
0.536
0.456
0.433
0.403
1.055
0.456
0.572
29
24.99
ROIC%
2.04
4.33
5.42
3.75
1.19
1.18
0.40
0.80
0.40
1.31
13.52
0.80
1.25
87
27.56
Return on equity%
16.19
17.72
19.24
22.01
23.15
23.38
21.43
23.95
24.54
21.66
7.50
23.38
21.83
71
9.52
Return on assets%
25.84
24.16
22.62
19.86
19.75
16.79
14.50
15.26
12.39
11.41
17.21
14.50
18.27
75
3.46
EPS¥
2.47
2.84
3.23
3.70
3.64
3.93
4.08
4.19
4.05
4.15
3.57
2.65%
5.72%
—
10.59
EPS growth%
31.92
34.48
33.91
35.43
37.61
36.53
36.68
36.68
34.13
32.83
23.11
36.53
34.95
16
4.68
Bookvalue per sh¥
2.21
2.37
2.63
2.46
2.70
2.54
2.67
2.64
2.93
2.96
3.81
1.85%
2.82%
—
2.16
FCF per share¥
7.13
8.35
8.89
10.44
10.31
11.05
12.56
14.85
15.03
14.38
1.52
6.87%
7.49%
—
1.78
Dividend per sh¥
6.07
5.93
6.65
6.10
5.90
6.55
7.21
7.98
8.27
9.31
2.05
9.54%
3.37%
—
18.22
Div yield (avg)%
33.37
30.46
31.56
32.36
31.75
34.66
33.87
32.95
32.15
31.32
9.24
32.95
32.26
29
18.97
Payout ratio%
23.96
23.31
24.61
26.13
27.84
26.17
26.62
29.11
26.42
23.91
25.80
26.42
26.15
12
501.3
Shares (diluted)M
539.5
483.3
530.5
465.6
489.8
541.5
539.8
588.0
532.6
473.9
512.0
(0.66%)
(0.28%)
43
26.10
Buyback yield%
21.32
19.39
18.92
18.69
19.17
18.02
16.13
15.72
13.63
10.71
6.55
15.72
18.35
64
0.135
D/E ratiox
0.581
0.634
0.602
0.647
0.631
0.584
0.642
0.668
0.677
0.744
0.489
0.668
0.638
13
0.345
Enterprise value¥B
3.636
3.249
2.802
2.461
2.349
2.177
2.193
2.134
1.963
1.720
3.865
(6.04%)
(7.01%)
30
1.082
LT debt¥B
1.395
1.543
1.539
1.474
1.531
1.494
1.470
1.590
1.655
1.634
5.443
1.31%
2.50%
73
Revenue
¥5.756B
4.25%
1.00×
Cost of revenue
¥3.796B
4.40%
1.01×
Operating expenses
¥1.389B
3.85%
0.96×
Property and equipment
16.82%
Spread over hurdle
(1.72%)