3.927
Revenue¥B
4.576
4.524
4.507
4.584
4.630
4.651
4.765
4.912
4.970
5.118
4.335
2.02%
1.17%
83
5.53
Revenue growth%
23.72
23.25
20.78
23.51
23.05
21.90
19.17
21.55
23.76
25.22
9.96
21.90
23.15
30
12.91
Gross margin%
4.97
4.16
5.56
5.61
4.93
7.59
8.05
9.22
8.52
6.10
23.97
8.05
5.85
30
25.93
Operating margin%
11.34
10.98
10.51
10.67
7.97
9.16
10.19
10.78
8.47
10.16
11.89
10.16
10.35
86
4.89
Net margin%
19.45
18.20
17.87
19.68
21.37
23.28
21.52
22.89
21.95
24.28
16.32
22.89
21.44
39
12.44
P/E ratio (avg)x
22.49
21.92
23.38
25.28
23.20
21.77
20.53
19.81
21.47
19.51
32.18
20.53
21.85
68
10.45
EV/EBITx
42.02
48.73
54.87
63.09
74.07
80.66
82.47
90.96
92.02
107.1
28.36
90.96
77.36
60
2.94
FCF yield (avg)%
28.39
30.86
30.88
32.86
31.45
33.86
33.00
35.07
32.75
32.61
24.29
33.00
32.68
49
10.63
FCF margin%
3.09
1.50
0.40
0.40
1.68
3.22
3.24
5.37
4.08
4.85
9.31
4.08
3.15
42
1.168
FCF / Net incomex
3.223
3.655
3.978
4.563
4.843
5.023
4.994
5.464
5.955
6.455
1.038
5.464
4.919
16
28.28
ROIC%
16.75
17.25
15.76
18.40
15.71
15.05
17.51
17.19
18.32
15.81
22.29
17.19
16.97
8
6.92
Return on equity%
30.43
32.87
30.57
32.97
33.63
34.74
35.71
37.93
37.65
36.80
15.60
36.80
34.18
16
9.07
Return on assets%
11.97
14.00
11.18
11.43
14.37
12.03
12.62
11.87
8.88
7.76
25.44
11.87
11.92
21
3.38
EPS¥
3.12
2.94
3.19
3.63
4.18
4.61
4.86
4.59
4.30
4.58
3.48
1.82%
3.28%
—
12.89
EPS growth%
22.70
23.87
23.46
25.31
22.62
25.54
25.36
22.77
23.84
25.52
20.29
25.36
23.86
38
1.40
Bookvalue per sh¥
2.45
2.46
2.60
2.51
2.20
2.08
2.00
1.93
1.75
1.90
4.05
(2.83%)
(2.58%)
—
2.67
FCF per share¥
2.14
2.24
2.12
2.24
2.09
2.33
2.21
2.31
2.40
2.61
1.58
4.54%
1.58%
—
0.69
Dividend per sh¥
3.61
3.38
3.12
3.11
3.01
3.31
3.22
3.28
2.97
2.70
1.09
(2.13%)
(2.75%)
—
29.46
Div yield (avg)%
14.61
13.99
11.46
13.07
12.69
15.41
12.77
14.94
15.75
14.62
5.94
14.94
14.30
66
14.47
Payout ratio%
1.97
1.12
0.97
3.03
5.26
2.36
1.04
0.40
1.49
3.18
9.05
1.49
1.73
40
478.1
Shares (diluted)M
623.3
622.3
690.8
606.1
591.8
610.7
547.6
532.9
569.4
552.0
467.6
(1.38%)
(0.94%)
80
10.79
Buyback yield%
27.58
30.16
27.92
25.81
24.38
25.48
24.23
24.53
24.40
24.37
25.31
24.40
25.00
38
0.609
D/E ratiox
0.783
0.761
0.824
0.753
0.795
0.749
0.688
0.645
0.602
0.633
0.247
0.645
0.751
76
1.417
Enterprise value¥B
3.117
3.483
3.552
3.731
4.001
3.795
4.247
4.692
5.263
4.990
4.682
4.51%
4.17%
52
1.172
LT debt¥B
3.831
4.114
4.230
3.844
3.654
3.718
4.041
3.597
3.557
3.204
3.160
(2.60%)
(1.80%)
23
Revenue
¥5.118B
1.17%
1.00×
Cost of revenue
¥2.413B
1.52%
1.04×
Operating expenses
¥941.1M
0.94%
0.98×
Property and equipment
18.97%