3.851
Revenue¥B
2.638
2.834
3.044
3.252
3.465
3.642
3.835
4.124
4.305
4.513
4.186
5.43%
6.20%
10
7.12
Revenue growth%
25.69
26.76
24.91
26.58
28.42
28.48
30.23
28.70
30.77
28.75
14.34
28.75
28.45
47
20.24
Gross margin%
11.30
13.21
13.88
16.17
14.69
15.43
13.12
11.38
9.59
8.24
23.42
11.38
13.17
34
6.25
Operating margin%
24.81
23.60
24.99
22.84
25.58
25.35
23.03
21.48
19.66
18.30
26.69
21.48
23.31
58
10.31
Net margin%
10.88
8.45
8.91
9.63
10.81
8.41
6.89
4.21
3.39
5.41
8.72
5.41
8.43
9
17.19
P/E ratio (avg)x
36.03
37.96
43.34
43.43
45.09
47.62
51.21
58.32
69.51
73.47
22.24
58.32
46.36
20
21.92
EV/EBITx
21.44
21.71
20.63
19.39
21.35
20.40
21.37
22.33
25.68
27.16
24.50
22.33
21.40
79
20.41
FCF yield (avg)%
14.65
16.75
14.77
16.18
17.51
19.11
18.75
17.34
17.58
17.05
13.61
17.58
17.20
20
28.67
FCF margin%
23.86
24.37
23.89
24.98
25.10
27.04
28.53
28.42
31.14
32.36
5.91
28.53
26.07
55
1.603
FCF / Net incomex
1.923
2.086
2.227
2.352
2.406
2.491
2.815
3.050
2.804
2.814
1.088
2.814
2.449
34
8.65
ROIC%
23.47
21.82
23.77
22.76
25.49
24.56
24.37
25.12
25.95
24.38
17.47
24.56
24.38
74
28.57
Return on equity%
15.99
16.47
15.26
13.89
14.76
12.15
11.08
10.92
12.66
13.00
22.97
12.15
13.44
74
14.96
Return on assets%
30.55
29.89
31.40
31.48
31.88
31.44
34.15
33.88
33.74
31.96
22.72
33.74
31.68
48
1.59
EPS¥
4.65
4.86
4.12
3.48
3.63
3.42
3.20
3.12
2.86
2.67
1.73
(5.96%)
(5.04%)
—
12.69
EPS growth%
0.40
0.87
0.40
0.40
0.40
0.40
2.26
2.44
1.81
0.40
5.50
1.81
0.40
17
1.21
Bookvalue per sh¥
3.32
3.59
3.73
3.71
4.12
4.01
4.38
4.09
3.86
3.96
2.75
(0.78%)
2.49%
—
1.47
FCF per share¥
2.60
2.40
2.61
2.77
2.68
2.87
3.17
3.45
3.78
3.74
1.93
6.89%
2.67%
—
1.15
Dividend per sh¥
3.74
3.51
3.42
3.35
3.31
3.17
3.26
3.15
3.31
3.19
6.29
(0.78%)
(2.52%)
—
25.44
Div yield (avg)%
28.25
27.09
24.42
23.97
23.30
22.54
24.33
26.97
27.53
27.72
27.65
26.97
25.69
53
28.29
Payout ratio%
14.55
15.20
12.73
13.06
15.88
16.42
14.57
15.84
14.15
12.14
16.99
14.57
14.56
89
470.1
Shares (diluted)M
500.1
548.6
607.2
591.0
608.8
599.3
610.7
635.4
582.5
612.0
459.9
0.11%
2.16%
15
3.04
Buyback yield%
29.76
30.54
29.63
29.96
30.60
27.78
28.27
30.17
27.74
26.12
4.11
27.78
29.70
17
1.410
D/E ratiox
2.051
1.939
2.141
2.461
2.650
2.551
2.742
2.597
2.933
2.877
0.133
2.742
2.574
62
4.535
Enterprise value¥B
2.266
2.330
2.226
2.152
2.312
2.533
2.463
2.774
3.295
3.456
1.420
8.37%
3.81%
42
1.215
LT debt¥B
2.012
1.994
2.069
2.104
2.310
2.361
2.519
2.714
2.576
2.598
2.187
2.38%
1.44%
86
Revenue
¥4.513B
6.20%
1.00×
Cost of revenue
¥2.468B
6.10%
0.99×
Operating expenses
¥897.8M
6.17%
1.00×
Property and equipment
16.73%