0.908
Revenue¥B
1.946
1.985
2.014
2.042
2.029
2.046
2.054
2.083
2.159
2.238
0.994
1.99%
1.59%
30
2.47
Revenue growth%
17.03
17.45
14.89
13.94
11.88
10.65
9.63
8.65
11.25
12.00
13.58
10.65
11.94
34
19.91
Gross margin%
17.29
16.98
15.65
15.58
15.23
16.24
16.86
17.89
20.54
23.20
8.63
17.89
16.92
20
17.84
Operating margin%
23.59
23.03
21.14
23.10
22.49
24.10
21.41
18.67
20.04
22.07
3.17
21.41
22.28
15
18.15
Net margin%
18.52
16.75
19.18
21.87
24.10
24.71
27.32
26.11
27.11
26.39
21.32
26.39
24.41
23
18.02
P/E ratio (avg)x
16.09
16.48
17.57
17.27
17.22
19.21
18.23
16.95
16.51
18.28
6.956
18.23
17.25
82
37.86
EV/EBITx
33.41
39.46
41.72
42.23
49.82
60.16
61.50
70.19
78.45
93.52
16.13
70.19
54.99
87
7.63
FCF yield (avg)%
6.23
3.29
1.81
2.96
3.32
4.95
6.76
3.91
6.82
8.55
2.28
6.76
4.43
31
15.08
FCF margin%
5.43
5.19
5.81
7.08
7.03
8.26
11.18
9.60
6.68
7.23
3.92
8.26
7.05
33
1.254
FCF / Net incomex
1.190
1.271
1.285
1.333
1.414
1.517
1.786
1.702
1.654
1.962
0.169
1.702
1.466
60
15.78
ROIC%
10.56
12.86
10.06
9.94
11.45
11.22
13.39
16.14
15.31
15.00
23.79
15.00
12.15
51
3.43
Return on equity%
22.10
21.70
21.35
21.07
21.87
22.50
24.32
27.18
29.21
26.86
27.03
26.86
22.30
63
22.87
Return on assets%
21.13
19.66
17.44
18.52
18.14
15.89
14.16
12.98
13.49
16.02
16.79
14.16
16.73
46
0.51
EPS¥
0.78
0.66
0.59
0.56
0.52
0.52
0.55
0.54
0.56
0.59
0.52
2.70%
(3.11%)
—
7.44
EPS growth%
15.03
17.63
20.40
21.79
19.49
18.26
20.82
17.94
20.29
22.98
15.58
20.29
19.89
91
1.16
Bookvalue per sh¥
2.00
2.00
2.22
2.09
2.26
2.13
2.45
2.55
2.84
3.13
2.09
6.67%
5.72%
—
0.96
FCF per share¥
3.26
3.51
4.17
4.97
5.12
5.58
6.09
5.98
6.73
6.50
0.57
4.88%
7.00%
—
0.68
Dividend per sh¥
1.36
1.49
1.49
1.58
1.55
1.60
1.65
1.63
1.61
1.73
1.46
2.24%
2.60%
—
15.24
Div yield (avg)%
23.01
23.21
25.76
26.51
24.03
26.36
28.97
28.30
25.94
26.71
10.99
26.71
26.15
15
17.32
Payout ratio%
16.16
13.20
10.91
11.65
9.30
6.50
3.69
1.48
2.78
4.20
11.74
3.69
7.90
49
474.9
Shares (diluted)M
594.7
584.4
636.7
698.5
740.2
778.5
774.0
703.9
639.9
590.4
476.5
(4.42%)
0.31%
15
5.64
Buyback yield%
3.97
6.64
6.97
4.34
7.22
5.97
3.32
4.31
5.75
5.67
20.39
5.67
5.71
24
1.588
D/E ratiox
1.566
1.637
1.623
1.605
1.646
1.489
1.575
1.407
1.557
1.730
0.262
1.557
1.590
89
0.430
Enterprise value¥B
2.204
2.035
2.085
2.117
2.017
2.039
2.245
2.122
2.175
2.116
2.511
0.97%
(1.22%)
61
2.218
LT debt¥B
2.385
2.721
3.137
2.923
3.074
3.259
3.368
3.502
4.052
4.262
0.439
6.76%
5.47%
81
Revenue
¥2.238B
1.59%
1.00×
Cost of revenue
¥1.295B
1.67%
1.01×
Operating expenses
¥315.4M
1.47%
0.99×
Property and equipment
15.34%