4.038
Revenue¥B
4.344
4.583
4.710
4.807
5.025
5.195
5.377
5.642
5.906
6.085
4.179
3.90%
4.08%
72
15.74
Revenue growth%
12.08
13.31
13.26
15.29
14.69
12.01
13.49
16.29
17.93
18.39
3.00
16.29
14.09
23
6.91
Gross margin%
1.38
1.44
0.40
2.73
2.15
0.40
0.40
0.40
1.26
0.40
25.30
0.40
0.83
6
27.69
Operating margin%
18.93
18.02
15.75
18.60
19.71
22.12
23.09
23.83
24.34
22.77
21.06
23.09
20.92
65
20.00
Net margin%
30.91
31.67
30.19
31.52
34.30
32.23
32.43
33.93
33.91
31.48
23.86
32.43
31.95
38
35.34
P/E ratio (avg)x
60.52
64.69
68.25
79.09
91.63
95.92
112.1
131.9
134.4
148.3
23.18
131.9
93.77
14
17.66
EV/EBITx
23.21
25.39
29.65
32.27
36.58
36.54
36.92
42.81
49.11
50.15
36.32
42.81
36.56
24
7.01
FCF yield (avg)%
9.03
7.54
9.40
9.64
9.13
10.88
8.21
7.82
8.64
10.51
29.74
8.64
9.08
19
13.38
FCF margin%
17.27
18.25
16.91
14.28
16.28
15.16
17.89
18.31
17.20
18.79
11.57
17.89
17.23
29
1.704
FCF / Net incomex
2.663
3.058
3.612
3.844
4.408
4.304
4.157
4.059
4.591
4.500
0.703
4.304
4.108
29
25.46
ROIC%
3.92
6.66
5.43
5.89
5.57
5.06
4.32
2.89
1.29
3.64
5.65
3.64
4.69
49
11.58
Return on equity%
12.24
10.86
9.47
9.05
8.50
11.07
9.87
9.22
10.54
8.31
2.50
9.87
9.67
55
12.16
Return on assets%
13.20
15.96
17.08
16.83
14.65
15.09
13.74
12.04
11.09
12.65
2.33
12.65
14.20
51
0.39
EPS¥
0.64
0.60
0.57
0.48
0.52
0.47
0.42
0.42
0.41
0.42
0.41
(3.80%)
(4.34%)
—
24.54
EPS growth%
5.78
3.80
4.58
1.96
0.40
2.00
1.77
0.40
0.40
0.40
29.35
0.40
1.87
38
0.64
Bookvalue per sh¥
1.78
1.99
2.04
2.12
2.30
2.07
1.96
1.84
1.75
1.90
1.83
(3.82%)
1.39%
—
0.91
FCF per share¥
2.71
2.71
2.66
3.18
3.52
4.20
4.22
4.14
4.21
4.12
0.63
3.23%
4.67%
—
0.98
Dividend per sh¥
2.05
1.95
2.25
2.36
2.59
2.89
2.95
3.40
3.56
3.47
2.03
6.02%
6.75%
—
4.32
Div yield (avg)%
23.54
23.85
26.29
23.89
22.77
19.94
22.22
22.90
21.24
20.00
5.68
21.24
22.83
51
7.40
Payout ratio%
33.84
32.90
32.98
34.10
35.57
32.79
31.70
31.30
30.04
30.75
15.10
31.30
32.85
93
0.603
Shares (diluted)B
0.534
0.540
0.608
0.642
0.708
0.786
0.824
0.890
0.875
1.003
0.578
7.21%
5.66%
84
15.58
Buyback yield%
2.79
5.62
5.48
5.08
2.46
2.05
2.61
1.15
2.84
0.61
26.52
2.05
2.70
12
1.388
D/E ratiox
0.513
0.441
0.475
0.520
0.556
0.531
0.538
0.502
0.520
0.544
0.389
0.531
0.520
55
1.710
Enterprise value¥B
3.494
3.029
2.595
2.444
2.587
2.244
2.207
2.256
2.038
1.865
1.853
(6.34%)
(6.78%)
20
2.198
LT debt¥B
4.844
4.492
4.249
4.053
4.348
4.541
4.732
4.974
4.997
4.502
2.029
0.70%
(0.34%)
82
Revenue
¥6.085B
4.08%
1.00×
Cost of revenue
¥2.762B
3.70%
0.96×
Operating expenses
¥1.481B
4.74%
1.07×
Property and equipment
16.45%