2.849
Revenue¥B
3.908
4.123
4.437
4.812
5.166
5.468
6.021
6.402
6.757
7.128
2.974
6.65%
7.03%
70
8.91
Revenue growth%
24.76
26.15
29.00
28.04
26.08
28.42
29.62
29.57
30.90
29.21
21.30
29.57
28.71
52
8.43
Gross margin%
7.25
6.04
4.73
4.13
1.24
0.40
1.69
0.40
0.40
0.40
9.60
0.40
1.46
22
16.69
Operating margin%
16.86
18.44
17.43
19.45
17.80
20.64
19.23
16.36
17.30
14.84
6.08
17.30
17.62
67
15.22
Net margin%
12.47
10.78
12.54
11.26
10.91
12.11
11.10
10.23
8.98
11.08
13.15
11.08
11.09
51
14.11
P/E ratio (avg)x
24.71
24.92
23.83
25.40
26.25
28.65
27.49
23.99
22.49
21.72
28.12
23.99
24.81
19
26.78
EV/EBITx
12.51
11.93
11.58
11.73
13.29
12.39
14.14
14.42
13.71
15.37
34.33
14.14
12.90
33
26.72
FCF yield (avg)%
14.44
15.24
17.52
15.27
14.97
16.66
18.38
15.90
17.14
19.44
27.07
17.14
16.28
56
13.26
FCF margin%
7.75
10.15
11.43
11.28
11.56
9.85
8.95
8.52
8.95
9.56
10.12
8.95
9.70
91
1.014
FCF / Net incomex
1.923
2.004
2.299
2.318
2.427
2.853
3.237
3.368
3.995
3.907
0.552
3.368
2.640
64
22.47
ROIC%
22.28
22.04
20.24
22.06
22.85
21.43
19.33
20.60
18.01
15.99
5.97
19.33
21.02
63
4.85
Return on equity%
10.98
10.50
12.67
10.85
10.75
7.94
4.97
4.18
1.25
0.40
20.01
4.18
9.22
53
28.02
Return on assets%
16.56
16.62
16.49
18.67
15.74
13.72
16.32
14.14
12.28
14.67
16.57
14.14
16.03
30
1.83
EPS¥
11.34
11.27
13.02
15.28
15.11
14.87
17.65
19.96
22.98
25.51
1.92
11.05%
9.22%
—
22.16
EPS growth%
15.89
18.10
20.76
17.98
15.67
15.21
13.19
13.53
15.24
14.70
16.76
14.70
15.46
91
3.82
Bookvalue per sh¥
5.53
5.34
5.83
6.58
6.06
6.82
6.54
7.08
7.21
6.75
2.10
2.19%
2.66%
—
2.06
FCF per share¥
2.61
2.85
3.02
2.88
2.80
2.65
2.70
2.53
2.49
2.83
2.43
0.26%
(0.10%)
—
6.50
Dividend per sh¥
3.59
3.31
2.96
3.00
2.80
2.60
2.55
2.79
2.86
2.81
2.90
0.08%
(2.30%)
—
6.95
Div yield (avg)%
12.15
10.43
13.09
14.26
11.63
11.17
8.93
10.47
13.23
11.79
17.98
11.17
11.71
56
2.39
Payout ratio%
15.35
14.31
14.56
13.99
15.92
17.80
17.73
19.48
20.99
21.48
21.03
19.48
16.83
9
1.256
Shares (diluted)B
1.468
1.464
1.322
1.247
1.383
1.532
1.715
1.651
1.589
1.673
1.211
3.88%
0.98%
37
9.04
Buyback yield%
31.61
33.36
35.34
38.10
37.67
35.83
34.41
33.99
32.30
29.55
10.86
33.99
34.20
57
0.951
D/E ratiox
1.621
1.706
1.713
1.864
1.967
1.807
1.846
1.716
1.775
1.774
1.163
1.775
1.774
68
3.463
Enterprise value¥B
0.289
0.282
0.287
0.316
0.312
0.314
0.300
0.293
0.314
0.332
3.942
1.25%
0.65%
78
1.845
LT debt¥B
3.714
4.057
4.026
4.805
5.373
5.378
5.688
6.173
7.297
7.483
6.237
6.85%
9.24%
11
Revenue
¥7.128B
7.03%
1.00×
Cost of revenue
¥4.146B
7.03%
1.00×
Operating expenses
¥928.1M
7.15%
1.01×
Property and equipment
17.46%