2.066
Revenue¥B
2.526
2.634
2.795
2.959
3.055
3.197
3.351
3.479
3.714
3.859
2.236
4.78%
5.03%
65
12.95
Revenue growth%
24.73
22.94
23.15
25.17
25.00
22.84
22.05
22.79
22.80
20.71
20.51
22.79
22.89
44
17.04
Gross margin%
27.01
24.97
26.41
28.65
30.52
29.94
32.07
34.51
37.36
37.51
29.61
34.51
30.23
57
5.32
Operating margin%
13.29
16.01
18.19
18.15
17.83
19.61
22.37
22.59
20.45
20.69
12.69
20.69
18.90
60
19.81
Net margin%
12.79
10.28
11.46
13.05
14.70
13.83
12.63
13.49
11.72
13.65
7.49
13.49
12.92
71
25.02
P/E ratio (avg)x
9.552
8.316
8.995
9.166
8.115
7.375
6.746
7.204
7.531
7.385
22.63
7.375
7.823
86
19.72
EV/EBITx
19.84
20.16
18.01
17.84
18.30
16.81
18.84
20.00
20.41
20.40
29.42
20.00
19.34
84
3.82
FCF yield (avg)%
22.11
21.67
19.97
20.47
18.49
17.23
19.03
21.77
20.32
22.17
9.58
20.32
20.40
48
22.96
FCF margin%
34.81
36.32
36.63
38.99
41.80
41.92
41.56
43.19
41.03
41.93
23.64
41.92
41.29
18
0.708
FCF / Net incomex
0.789
0.736
0.831
0.880
0.970
1.087
1.112
1.238
1.125
1.050
0.556
1.112
1.010
68
5.29
ROIC%
13.82
12.85
12.26
10.24
8.97
9.09
6.16
3.74
4.26
3.01
10.33
4.26
9.03
89
29.37
Return on equity%
4.20
4.24
3.99
5.06
5.59
6.10
4.92
1.95
2.25
5.20
25.96
4.92
4.58
74
21.83
Return on assets%
23.14
26.07
24.66
22.66
22.58
22.70
23.88
21.97
22.55
20.73
2.80
22.55
22.68
92
1.51
EPS¥
4.16
4.16
4.24
4.41
4.73
4.27
4.34
3.91
4.03
3.92
1.58
(3.67%)
(1.15%)
—
12.41
EPS growth%
21.60
23.77
24.63
25.61
26.22
25.44
24.14
23.31
24.11
21.85
15.48
24.11
24.12
78
3.36
Bookvalue per sh¥
1.65
1.78
1.71
1.78
1.82
2.01
2.11
2.20
2.43
2.32
4.26
5.02%
3.64%
—
3.52
FCF per share¥
5.04
5.15
6.21
6.94
7.75
8.26
9.42
11.36
11.24
12.81
1.16
10.57%
11.12%
—
4.26
Dividend per sh¥
2.58
3.00
3.44
3.54
3.67
4.32
4.73
5.38
5.51
6.18
1.66
10.98%
10.42%
—
29.68
Div yield (avg)%
19.67
22.05
23.01
22.17
24.91
26.81
26.15
24.57
22.99
25.43
14.34
25.43
23.79
24
23.32
Payout ratio%
19.30
20.84
18.22
16.49
13.67
14.80
12.21
15.13
16.41
17.14
16.66
15.13
16.45
67
863.5
Shares (diluted)M
607.5
652.8
657.0
581.2
556.5
587.9
536.4
519.3
504.1
461.2
855.9
(3.69%)
(3.41%)
32
22.86
Buyback yield%
30.24
31.75
32.99
31.40
33.03
33.12
31.42
29.15
28.72
28.04
25.51
29.15
31.41
20
1.710
D/E ratiox
0.225
0.232
0.231
0.230
0.236
0.226
0.239
0.237
0.253
0.256
1.073
0.239
0.234
76
1.592
Enterprise value¥B
2.604
2.941
3.270
3.519
3.422
4.083
4.276
4.320
4.709
4.746
2.487
6.76%
7.03%
95
2.129
LT debt¥B
1.111
1.182
1.355
1.285
1.234
1.384
1.578
1.835
1.855
1.733
2.081
7.02%
4.73%
43
Revenue
¥3.859B
5.03%
1.00×
Cost of revenue
¥2.701B
5.03%
1.00×
Operating expenses
¥500.5M
5.41%
1.04×
Property and equipment
17.15%