11.32
Revenue¥B
6.018
6.364
6.741
7.306
7.859
8.476
9.145
9.924
10.31
11.09
12.02
7.13%
7.00%
66
26.41
Revenue growth%
26.05
25.20
24.75
26.83
25.53
26.13
24.68
22.93
25.40
24.72
22.96
24.72
25.30
57
19.85
Gross margin%
9.59
9.64
12.43
11.83
12.01
12.16
12.52
10.40
12.55
10.26
8.95
12.16
11.92
27
10.15
Operating margin%
8.58
10.16
11.36
13.01
14.31
14.57
13.70
15.47
18.45
16.09
29.89
15.47
14.01
74
21.63
Net margin%
23.26
20.85
19.15
20.86
20.63
21.91
21.65
24.28
23.63
23.44
7.49
23.44
21.78
63
18.43
P/E ratio (avg)x
29.69
31.31
31.91
36.04
35.23
40.12
42.35
40.33
47.65
49.71
25.11
42.35
38.08
32
11.43
EV/EBITx
46.58
46.06
46.63
52.69
58.73
66.20
70.93
81.97
98.69
103.2
37.69
81.97
62.47
7
9.02
FCF yield (avg)%
9.91
9.19
11.29
13.74
14.35
14.51
14.20
14.54
12.26
15.15
4.25
14.51
13.97
72
21.03
FCF margin%
26.15
28.63
28.10
28.28
29.32
29.95
28.24
29.74
29.76
28.86
2.82
29.74
28.74
6
1.236
FCF / Net incomex
1.025
1.020
1.027
1.169
1.257
1.491
1.730
1.693
1.626
1.859
0.185
1.693
1.374
11
10.91
ROIC%
14.98
12.83
10.73
13.62
12.31
10.05
12.13
12.99
15.10
14.63
6.99
12.99
12.91
41
27.40
Return on equity%
15.61
17.60
18.26
20.51
18.92
20.56
19.46
20.13
19.28
20.99
21.97
20.13
19.37
52
19.56
Return on assets%
15.07
13.84
16.26
18.12
16.80
19.55
21.74
19.43
18.17
16.22
14.28
19.43
17.46
70
1.31
EPS¥
3.36
3.34
3.29
3.20
3.05
3.35
3.78
3.88
4.17
4.53
1.38
8.20%
4.48%
—
22.40
EPS growth%
22.72
21.20
20.45
17.87
18.29
18.56
16.08
13.64
11.39
12.49
7.20
13.64
18.08
59
2.39
Bookvalue per sh¥
1.68
1.64
1.77
1.87
1.97
2.17
2.36
2.58
2.81
2.69
0.92
6.44%
3.93%
—
1.94
FCF per share¥
2.17
2.32
2.50
2.43
2.44
2.81
2.75
2.79
2.98
2.86
0.49
3.29%
3.13%
—
2.77
Dividend per sh¥
3.67
4.45
5.01
5.38
5.95
7.05
7.65
9.13
10.44
12.20
1.63
15.44%
12.89%
—
18.36
Div yield (avg)%
19.41
20.82
21.78
22.09
19.62
18.23
16.84
16.70
19.56
19.89
20.34
18.23
19.59
20
23.13
Payout ratio%
19.35
21.95
21.61
23.20
26.11
27.71
27.90
25.35
22.80
20.17
22.12
25.35
23.00
62
991.6
Shares (diluted)M
657.4
690.0
649.6
556.3
490.4
495.0
514.2
530.3
479.9
461.0
995.9
(1.23%)
(4.11%)
73
20.29
Buyback yield%
12.32
12.00
12.24
14.59
16.61
18.30
18.04
18.32
20.24
22.17
18.52
18.32
17.33
14
0.775
D/E ratiox
1.905
1.974
1.962
2.024
2.093
1.944
2.098
2.312
2.627
2.551
0.216
2.312
2.058
76
0.702
Enterprise value¥B
9.524
8.468
7.232
6.436
6.031
5.770
4.937
4.768
4.136
4.024
10.25
(7.77%)
(8.01%)
91
5.692
LT debt¥B
0.931
1.011
1.000
1.066
0.980
1.081
1.103
1.108
0.996
1.059
5.230
1.55%
0.53%
71
Revenue
¥11.09B
7.00%
1.00×
Cost of revenue
¥5.992B
6.96%
1.00×
Operating expenses
¥1.879B
7.07%
1.01×
Property and equipment
16.29%