4.149
Revenue¥B
2.828
3.051
3.299
3.584
3.893
4.250
4.646
5.043
5.499
6.021
4.381
9.11%
8.96%
63
5.21
Revenue growth%
26.54
28.37
30.35
30.71
31.31
30.99
30.72
31.08
29.04
30.56
23.94
30.72
30.64
17
3.06
Gross margin%
13.10
15.05
12.74
15.54
12.73
10.31
7.34
7.69
7.17
8.90
16.37
7.69
11.52
40
5.95
Operating margin%
7.34
4.88
4.39
5.74
7.46
9.71
7.12
4.36
2.25
3.40
27.75
4.36
5.31
91
28.92
Net margin%
1.06
0.40
0.40
0.40
3.00
4.13
6.00
3.58
6.06
4.53
23.02
4.53
3.29
78
37.55
P/E ratio (avg)x
24.55
23.80
23.05
22.34
22.21
22.19
23.00
23.16
22.64
19.41
7.532
22.64
22.82
90
19.95
EV/EBITx
20.02
20.85
22.29
20.02
20.85
20.23
19.11
17.65
17.44
15.10
6.460
17.65
20.02
77
28.71
FCF yield (avg)%
9.00
8.98
8.19
8.90
7.37
9.26
9.63
7.63
5.56
6.11
15.76
7.63
8.55
9
16.26
FCF margin%
27.23
27.61
30.43
27.72
26.97
26.19
28.95
31.50
29.78
29.84
16.42
29.78
28.34
48
1.023
FCF / Net incomex
0.526
0.581
0.600
0.631
0.574
0.526
0.477
0.437
0.446
0.430
0.865
0.446
0.526
61
7.01
ROIC%
10.47
12.12
9.47
7.51
9.67
7.19
8.26
8.76
6.43
4.65
19.08
7.19
8.51
91
22.83
Return on equity%
16.25
13.31
12.63
12.00
10.77
10.81
9.79
7.93
6.87
4.62
16.04
7.93
10.79
93
4.93
Return on assets%
11.82
11.29
9.76
9.74
10.97
10.26
9.99
9.29
8.71
6.30
25.63
9.29
9.88
63
12.81
EPS¥
9.44
8.92
9.53
9.02
8.05
8.80
9.76
9.19
9.26
9.30
14.31
2.92%
1.04%
—
19.09
EPS growth%
14.75
13.23
15.80
14.21
16.86
15.26
12.55
11.98
11.24
12.15
26.28
12.15
13.72
90
7.22
Bookvalue per sh¥
28.96
30.49
30.22
29.50
27.75
26.09
26.08
24.48
24.20
23.45
13.02
(3.31%)
(2.29%)
—
17.77
FCF per share¥
16.93
15.69
15.30
17.14
15.91
14.60
14.41
15.32
15.40
15.15
15.56
(0.98%)
(0.63%)
—
10.18
Dividend per sh¥
22.36
20.39
20.42
18.14
19.51
17.29
16.02
15.78
16.74
17.79
16.54
(1.83%)
(2.62%)
—
9.85
Div yield (avg)%
12.67
9.92
12.90
10.48
13.19
13.87
13.63
14.36
12.94
11.44
13.11
13.63
12.92
82
18.34
Payout ratio%
30.63
31.78
34.39
34.14
33.91
32.64
35.40
32.75
32.11
32.29
11.75
32.64
32.69
87
150.4
Shares (diluted)M
155.0
166.2
179.4
206.6
197.5
225.7
232.2
222.2
226.3
219.2
154.8
2.10%
4.17%
42
4.82
Buyback yield%
29.83
28.52
28.80
31.47
34.01
36.16
34.46
31.61
29.34
26.62
14.50
31.61
30.65
19
0.913
D/E ratiox
0.521
0.554
0.533
0.488
0.513
0.551
0.529
0.523
0.504
0.500
1.053
0.523
0.522
67
1.454
Enterprise value¥B
3.082
3.121
3.277
3.216
3.147
2.729
2.730
2.618
2.455
2.153
3.900
(7.31%)
(4.03%)
17
2.025
LT debt¥B
3.957
3.649
4.159
4.588
4.332
4.774
4.998
5.292
4.881
5.557
5.267
5.11%
2.71%
34
Revenue
¥6.021B
8.96%
1.00×
Cost of revenue
¥2.955B
8.75%
0.98×
Operating expenses
¥1.497B
9.33%
1.03×
Property and equipment
15.28%