2.469
Revenue¥B
2.391
2.389
2.359
2.379
2.336
2.388
2.455
2.449
2.408
2.375
2.562
0.34%
0.01%
35
2.79
Revenue growth%
29.34
31.32
32.01
29.40
30.16
30.27
32.08
32.57
31.06
30.98
17.37
31.06
31.02
55
4.17
Gross margin%
19.67
20.53
19.35
19.67
19.70
18.40
18.83
17.58
19.59
17.31
17.00
18.40
19.47
19
11.40
Operating margin%
19.75
19.00
20.02
18.98
19.96
17.06
16.89
18.22
20.80
19.77
8.31
18.22
19.37
79
6.29
Net margin%
0.40
3.01
0.40
1.00
1.00
1.98
2.53
0.40
3.19
5.84
21.03
2.53
1.49
53
33.23
P/E ratio (avg)x
7.966
7.600
7.901
6.959
6.724
6.976
6.692
6.683
6.999
6.512
25.88
6.692
6.968
38
25.16
EV/EBITx
27.87
29.16
30.05
28.21
27.69
28.48
29.90
30.64
32.05
33.75
25.42
30.64
29.53
94
15.45
FCF yield (avg)%
22.12
24.57
23.58
25.20
26.87
25.74
28.63
27.46
25.59
25.20
5.85
25.74
25.39
90
19.82
FCF margin%
14.45
14.76
15.85
15.92
18.24
16.39
14.05
12.45
12.65
10.70
29.10
12.65
14.60
20
0.760
FCF / Net incomex
2.053
2.359
2.744
2.920
3.481
4.174
4.109
4.857
5.490
6.169
0.427
4.857
3.795
43
25.15
ROIC%
22.77
25.74
25.66
22.89
24.13
26.68
28.02
26.89
26.30
27.24
4.40
26.89
26.02
79
11.03
Return on equity%
9.65
8.65
6.44
9.07
6.27
3.75
1.27
1.10
0.40
0.83
20.84
1.10
5.01
50
8.88
Return on assets%
14.41
14.69
17.01
16.59
13.98
12.90
12.88
12.48
13.97
13.59
20.51
12.90
13.98
45
0.57
EPS¥
2.19
2.06
1.86
2.02
2.18
2.06
2.10
2.01
2.01
1.81
0.59
(3.58%)
(1.48%)
—
23.44
EPS growth%
14.39
12.65
15.03
13.91
16.81
18.03
17.12
17.62
19.48
18.55
21.72
18.03
16.96
28
0.90
Bookvalue per sh¥
1.42
1.44
1.41
1.41
1.32
1.24
1.18
1.19
1.29
1.22
2.09
(1.64%)
(2.28%)
—
1.59
FCF per share¥
2.24
2.23
2.12
2.28
2.02
1.91
1.95
2.04
2.23
2.22
0.54
1.96%
(0.65%)
—
0.51
Dividend per sh¥
1.91
1.85
1.92
1.97
1.99
1.81
1.55
1.39
1.20
1.22
1.90
(9.37%)
(5.47%)
—
8.87
Div yield (avg)%
18.39
19.68
19.80
21.71
21.47
19.85
19.90
20.20
19.33
21.01
23.67
19.90
19.87
23
13.68
Payout ratio%
18.57
19.22
16.99
16.37
15.40
18.26
16.54
16.78
17.68
19.09
20.05
17.68
17.34
23
456.9
Shares (diluted)M
453.0
435.0
435.4
411.9
360.0
364.1
342.4
366.3
315.3
285.9
462.4
(4.50%)
(4.85%)
80
26.51
Buyback yield%
22.95
25.88
28.49
30.45
28.41
25.97
26.72
27.96
30.80
29.38
21.22
27.96
28.18
58
1.313
D/E ratiox
1.233
1.199
1.110
1.210
1.361
1.454
1.564
1.470
1.467
1.559
1.074
1.470
1.408
10
0.193
Enterprise value¥B
0.822
0.819
0.771
0.737
0.692
0.629
0.680
0.688
0.714
0.728
1.807
1.00%
(0.30%)
76
2.586
LT debt¥B
4.110
4.070
4.438
4.923
5.806
6.212
6.440
6.546
7.470
7.348
1.269
4.82%
7.23%
33
Revenue
¥2.375B
0.01%
1.00×
Cost of revenue
¥1.506B
(0.02%)
1.00×
Operating expenses
¥321.9M
0.26%
1.03×
Property and equipment
17.64%