2.006
Revenue¥B
4.296
4.414
4.561
4.574
4.623
4.706
4.832
4.970
5.045
5.221
2.137
2.46%
2.00%
59
4.89
Revenue growth%
14.16
14.10
15.09
16.57
17.87
19.86
17.83
18.24
17.47
20.20
19.25
18.24
17.65
49
6.99
Gross margin%
22.73
23.27
21.69
23.70
26.38
28.02
29.00
26.14
26.02
28.72
5.53
28.02
26.08
5
3.38
Operating margin%
16.14
17.35
14.45
12.66
12.14
11.54
12.37
13.36
12.50
14.73
14.30
12.50
13.01
73
28.31
Net margin%
8.76
7.84
8.09
10.05
12.47
11.39
8.49
9.99
10.05
12.37
24.64
10.05
10.02
12
26.17
P/E ratio (avg)x
13.49
14.93
15.43
16.75
18.77
21.28
24.09
25.25
30.47
30.85
31.77
25.25
20.03
87
31.57
EV/EBITx
15.34
15.09
17.77
19.75
20.16
20.83
19.80
22.73
26.26
25.22
17.75
22.73
19.98
50
28.97
FCF yield (avg)%
13.38
11.69
9.53
12.15
14.27
14.85
15.90
14.14
12.05
11.42
15.39
14.14
12.76
11
17.93
FCF margin%
13.94
10.94
10.31
12.05
9.09
6.76
3.95
6.32
5.62
5.17
10.02
5.62
7.93
57
1.322
FCF / Net incomex
2.013
2.279
2.329
2.525
2.509
2.524
2.945
3.377
3.716
3.622
1.717
3.377
2.525
78
26.02
ROIC%
9.58
8.05
6.56
7.42
7.88
10.11
10.87
12.89
15.46
16.37
4.79
12.89
9.85
37
25.88
Return on equity%
29.37
26.89
27.17
28.53
27.85
28.97
27.87
26.80
24.67
25.81
25.31
26.80
27.51
20
20.30
Return on assets%
20.24
20.87
18.31
17.38
18.60
20.47
20.69
18.70
21.14
20.30
23.59
20.47
20.27
78
0.83
EPS¥
1.55
1.73
1.90
1.79
1.85
1.82
1.72
1.76
1.71
1.89
0.86
0.41%
1.65%
—
21.87
EPS growth%
13.40
16.00
16.51
14.99
17.71
16.59
18.90
21.51
20.30
20.71
15.94
20.30
17.15
32
1.81
Bookvalue per sh¥
1.90
1.87
1.71
1.88
2.03
2.29
2.36
2.46
2.56
2.40
0.83
3.37%
1.50%
—
0.63
FCF per share¥
0.47
0.45
0.52
0.61
0.59
0.66
0.64
0.65
0.63
0.70
1.62
3.32%
4.73%
—
1.35
Dividend per sh¥
2.34
2.50
2.60
2.65
2.65
2.53
2.34
2.12
1.79
1.67
2.47
(8.80%)
(3.48%)
—
29.13
Div yield (avg)%
30.59
28.62
31.36
29.72
29.36
29.04
27.91
27.82
29.58
28.60
17.23
28.60
29.20
11
5.50
Payout ratio%
12.37
14.31
11.84
9.18
7.12
5.28
3.59
5.64
7.12
7.20
20.65
5.64
7.16
57
1.488
Shares (diluted)B
2.063
2.044
2.261
2.482
2.782
2.715
3.097
3.055
3.243
3.682
1.443
5.77%
7.73%
88
15.11
Buyback yield%
6.62
8.71
9.47
6.50
5.07
2.86
2.20
2.31
3.40
2.40
23.35
2.40
4.24
77
0.919
D/E ratiox
0.613
0.558
0.526
0.464
0.420
0.367
0.341
0.343
0.328
0.355
1.409
0.343
0.393
69
1.576
Enterprise value¥B
3.227
3.665
3.834
4.109
3.991
4.133
3.972
3.797
3.781
3.758
2.724
(1.20%)
2.53%
18
0.239
LT debt¥B
2.843
2.880
3.036
3.489
3.873
3.688
4.214
4.662
4.477
4.575
3.860
3.39%
6.47%
23
Revenue
¥5.221B
2.00%
1.00×
Cost of revenue
¥3.655B
2.00%
1.00×
Operating expenses
¥852.4M
2.00%
1.00×
Property and equipment
19.09%