2.063
Revenue¥B
3.983
4.198
4.399
4.609
4.829
5.050
5.307
5.545
5.889
6.167
2.217
5.02%
5.00%
28
2.22
Revenue growth%
24.92
23.58
20.71
23.51
22.32
21.55
19.28
17.95
18.83
20.76
24.01
19.28
21.15
45
2.96
Gross margin%
17.26
15.33
16.39
17.99
17.06
18.09
18.71
15.93
15.61
12.83
18.36
15.93
16.73
66
26.68
Operating margin%
19.73
22.56
22.86
24.71
23.60
22.96
24.16
24.14
26.14
27.99
12.01
24.16
23.87
66
19.66
Net margin%
17.15
14.87
16.61
16.88
19.27
16.87
16.72
15.07
12.22
14.12
16.52
15.07
16.67
87
13.41
P/E ratio (avg)x
13.39
14.59
15.32
16.00
14.91
15.12
16.22
16.87
17.67
18.96
16.00
16.87
15.66
23
25.50
EV/EBITx
15.57
14.32
15.52
16.01
17.62
17.06
17.56
16.75
15.91
14.28
14.68
16.75
15.96
48
27.57
FCF yield (avg)%
24.68
21.82
19.24
20.44
22.57
25.49
28.16
28.29
25.34
25.01
14.39
25.49
24.84
80
26.60
FCF margin%
9.69
7.42
7.02
7.26
8.76
6.64
7.31
7.71
4.74
3.83
23.37
6.64
7.28
20
1.374
FCF / Net incomex
2.279
2.212
2.276
2.431
2.469
2.485
2.403
2.330
2.580
3.006
1.396
2.485
2.417
52
4.03
ROIC%
32.29
32.11
30.26
27.53
24.92
21.94
19.83
17.29
19.02
19.97
21.21
19.83
23.43
7
17.69
Return on equity%
10.63
12.21
12.65
10.82
13.15
10.31
8.63
6.90
6.33
8.72
3.08
8.63
10.47
21
6.87
Return on assets%
11.31
14.15
15.69
14.28
13.19
12.12
11.08
11.29
8.84
11.23
21.81
11.23
11.72
81
13.13
EPS¥
44.75
49.55
56.79
63.32
69.97
85.15
99.70
108.12
119.32
132.90
13.54
13.69%
12.30%
—
14.89
EPS growth%
17.80
17.35
17.83
15.15
12.96
13.95
12.01
9.18
11.04
13.48
8.19
12.01
13.72
66
22.65
Bookvalue per sh¥
48.94
46.23
45.79
45.37
46.25
46.30
44.41
47.61
47.19
45.02
28.41
(0.54%)
(0.21%)
—
34.88
FCF per share¥
30.33
30.38
28.13
27.77
25.86
25.36
29.13
28.01
27.30
26.32
30.86
0.35%
(0.74%)
—
20.57
Dividend per sh¥
24.92
24.67
24.19
24.04
21.34
20.39
19.03
19.73
18.50
19.26
28.60
(2.03%)
(2.90%)
—
12.16
Div yield (avg)%
18.17
17.44
14.80
17.60
18.94
16.80
16.35
18.17
18.04
17.83
26.49
17.83
17.72
94
13.71
Payout ratio%
6.43
6.48
5.11
4.19
4.49
2.27
3.59
5.47
7.80
9.96
24.56
5.47
5.29
28
68.62
Shares (diluted)M
63.25
69.23
62.56
63.46
60.54
56.52
59.53
65.58
70.60
76.19
68.98
4.71%
2.14%
71
26.08
Buyback yield%
15.63
18.55
19.09
21.99
19.29
20.28
17.92
18.89
21.88
19.81
18.39
19.81
19.19
17
0.994
D/E ratiox
0.164
0.154
0.159
0.145
0.157
0.157
0.175
0.159
0.142
0.138
0.761
0.157
0.157
11
5.903
Enterprise value¥B
2.445
2.318
2.217
2.562
2.353
2.548
2.871
3.274
3.766
3.642
1.618
9.13%
4.53%
53
3.157
LT debt¥B
10.53
12.26
13.92
15.26
16.01
15.61
15.73
18.42
18.94
21.70
2.795
6.27%
9.11%
39
Revenue
¥6.167B
5.00%
1.00×
Cost of revenue
¥3.368B
5.02%
1.00×
Operating expenses
¥1.141B
4.61%
0.96×
Property and equipment
15.15%