2.196
Revenue¥B
2.703
2.681
2.763
2.819
2.853
2.862
2.891
2.943
2.978
3.037
2.251
1.25%
1.39%
73
19.59
Revenue growth%
18.47
18.10
19.50
20.77
23.02
21.60
22.89
21.63
24.01
26.89
26.08
22.89
21.61
61
24.43
Gross margin%
2.90
3.27
0.40
0.40
1.22
0.40
1.58
3.48
1.98
4.15
29.47
1.98
1.78
40
16.54
Operating margin%
12.75
11.12
12.15
15.02
14.12
15.05
13.80
15.75
14.67
15.33
15.42
15.05
14.40
12
7.49
Net margin%
21.34
23.75
24.25
26.99
25.34
23.42
22.64
24.20
25.27
27.95
5.01
24.20
24.23
60
26.27
P/E ratio (avg)x
10.66
11.10
11.94
12.28
12.60
11.95
12.80
12.85
12.46
12.65
23.33
12.65
12.37
62
33.23
EV/EBITx
25.09
21.66
21.64
21.05
19.14
20.64
21.68
18.95
18.01
17.93
10.39
18.95
20.85
64
15.61
FCF yield (avg)%
13.76
12.25
12.22
10.64
13.38
13.11
15.61
13.50
14.60
17.38
25.81
14.60
13.44
7
7.56
FCF margin%
17.29
17.71
19.65
21.54
22.47
25.01
26.49
29.34
30.99
32.98
16.96
29.34
23.74
65
0.975
FCF / Net incomex
1.635
1.722
2.032
2.381
2.507
2.446
2.609
2.834
3.235
3.152
0.881
2.834
2.476
55
14.05
ROIC%
27.51
29.15
26.50
27.52
26.28
27.03
27.95
28.85
26.61
28.07
9.38
27.95
27.51
84
16.67
Return on equity%
34.53
31.55
34.07
33.11
32.40
32.98
31.67
29.37
30.12
30.55
8.55
30.55
32.04
22
20.60
Return on assets%
26.99
28.45
29.62
26.98
29.26
28.71
26.04
25.89
22.94
25.83
6.40
25.89
26.99
65
2.08
EPS¥
0.34
0.35
0.37
0.42
0.43
0.38
0.34
0.36
0.35
0.31
2.18
(6.43%)
(1.77%)
—
20.99
EPS growth%
7.51
10.15
12.58
13.33
14.76
13.10
11.41
9.93
12.41
12.55
16.06
12.41
12.48
15
2.12
Bookvalue per sh¥
1.35
1.59
1.55
1.65
1.62
1.90
2.24
2.63
2.70
3.10
0.58
13.88%
8.66%
—
0.91
FCF per share¥
0.57
0.64
0.71
0.78
0.87
0.83
0.90
1.05
1.22
1.16
0.92
5.85%
8.85%
—
1.10
Dividend per sh¥
1.17
1.09
1.26
1.47
1.45
1.53
1.67
1.78
1.84
1.97
0.76
6.23%
6.99%
—
7.11
Div yield (avg)%
15.32
14.86
15.92
16.42
18.91
19.47
19.91
17.05
14.42
17.10
5.83
17.10
16.73
24
13.72
Payout ratio%
12.57
10.84
8.20
8.66
8.12
5.47
5.22
2.63
0.74
0.40
26.06
2.63
6.79
16
358.0
Shares (diluted)M
341.4
363.7
340.5
360.4
386.1
368.9
391.6
425.6
402.0
388.8
364.8
0.14%
0.67%
11
3.71
Buyback yield%
31.16
29.14
28.76
30.40
32.68
30.91
33.57
30.75
30.38
27.70
24.51
30.75
30.58
58
1.301
D/E ratiox
3.264
3.919
4.667
5.298
5.539
6.075
7.088
7.747
9.067
8.972
0.799
7.747
5.807
60
1.382
Enterprise value¥B
1.546
1.507
1.656
1.550
1.435
1.333
1.190
1.286
1.215
1.141
0.943
(4.48%)
(2.10%)
19
1.164
LT debt¥B
3.272
3.384
3.918
4.305
4.928
5.004
5.003
5.223
6.117
7.187
2.349
7.84%
9.42%
93
Revenue
¥3.037B
1.39%
1.00×
Cost of revenue
¥2.126B
1.39%
1.00×
Operating expenses
¥459.0M
0.61%
0.93×
Property and equipment
18.45%