0.563
Revenue¥B
2.118
2.233
2.373
2.541
2.795
2.985
3.165
3.371
3.596
3.894
0.629
6.86%
6.85%
68
19.45
Revenue growth%
9.96
8.59
11.52
10.65
10.64
8.65
7.48
7.61
8.63
10.15
19.12
8.63
9.31
27
22.50
Gross margin%
15.85
16.40
14.28
15.05
12.63
14.35
14.95
16.23
14.97
17.58
4.65
14.97
15.01
67
18.80
Operating margin%
9.28
9.13
8.84
9.79
9.95
11.61
9.78
12.28
9.81
11.56
8.76
11.56
9.80
59
7.25
Net margin%
27.78
28.15
27.80
28.03
30.17
31.29
29.49
30.07
29.00
31.23
22.43
30.07
29.25
92
11.30
P/E ratio (avg)x
20.17
21.29
22.70
22.03
24.17
27.36
31.90
33.65
32.28
30.49
32.60
31.90
25.76
52
20.07
EV/EBITx
9.700
9.357
9.428
9.243
8.613
8.017
8.690
8.827
9.182
9.600
11.01
8.827
9.213
69
25.06
FCF yield (avg)%
28.65
30.89
33.51
31.29
30.59
29.94
29.14
30.98
33.77
35.70
15.50
30.98
30.93
15
10.42
FCF margin%
19.54
18.75
16.56
14.71
13.84
15.66
14.20
16.94
14.19
13.38
15.51
14.20
15.18
54
1.087
FCF / Net incomex
1.609
1.413
1.503
1.363
1.317
1.389
1.531
1.427
1.318
1.294
0.157
1.389
1.401
37
26.36
ROIC%
26.50
25.41
23.78
23.90
25.55
22.67
20.39
18.36
16.85
17.14
7.71
18.36
23.23
88
4.95
Return on equity%
16.44
18.81
18.60
17.22
18.44
19.63
21.09
21.76
21.67
22.24
8.94
21.67
19.22
20
7.27
Return on assets%
10.19
11.59
13.93
12.97
13.28
12.67
11.30
9.32
12.00
9.18
28.68
11.30
11.80
13
1.70
EPS¥
2.64
2.76
2.96
2.81
2.82
2.95
2.89
3.02
2.86
2.86
1.81
0.23%
(0.53%)
—
28.83
EPS growth%
11.72
11.23
9.00
11.46
10.30
12.83
10.06
9.76
11.90
9.49
28.36
10.06
10.76
9
1.14
Bookvalue per sh¥
4.71
4.58
4.54
4.34
4.55
4.63
4.40
4.25
4.10
4.68
1.99
0.56%
1.34%
—
3.20
FCF per share¥
2.02
2.39
2.35
2.35
2.60
2.69
3.15
3.58
4.03
4.41
2.23
11.13%
9.71%
—
2.58
Dividend per sh¥
3.38
3.70
3.56
3.79
3.60
3.60
3.87
4.21
3.89
4.17
0.81
2.99%
2.64%
—
7.89
Div yield (avg)%
7.17
6.78
3.82
2.38
0.40
2.51
2.86
2.77
3.51
6.03
25.79
2.86
3.18
56
18.82
Payout ratio%
3.33
2.74
0.66
0.40
0.40
0.40
0.40
0.53
0.40
2.25
21.88
0.40
0.46
27
0.672
Shares (diluted)B
0.626
0.704
0.731
0.808
0.916
0.862
0.944
1.070
1.119
1.194
0.684
5.43%
6.09%
42
17.68
Buyback yield%
10.48
10.14
7.34
7.63
9.08
10.93
10.25
9.49
12.47
14.05
20.35
10.93
10.19
83
1.607
D/E ratiox
0.367
0.372
0.328
0.348
0.361
0.389
0.411
0.450
0.414
0.414
1.632
0.414
0.381
90
0.190
Enterprise value¥B
3.474
3.827
3.982
4.506
4.767
4.596
5.483
5.627
6.064
6.756
3.174
7.22%
8.21%
30
3.503
LT debt¥B
5.751
6.186
6.691
6.734
7.952
8.220
8.949
10.69
11.30
11.61
2.013
7.87%
9.34%
27
Revenue
¥3.894B
6.85%
1.00×
Cost of revenue
¥2.517B
6.90%
1.00×
Operating expenses
¥478.7M
6.41%
0.96×
Property and equipment
15.79%