3.939
Revenue¥B
3.331
3.460
3.531
3.613
3.781
3.966
4.010
4.216
4.397
4.551
4.166
3.78%
3.38%
40
18.22
Revenue growth%
23.20
23.57
22.94
25.76
23.17
21.30
23.52
25.86
22.87
25.32
14.18
23.52
23.36
40
8.73
Gross margin%
24.50
22.11
21.55
19.00
20.60
18.48
19.61
21.83
19.88
17.60
16.48
19.61
20.24
51
29.70
Operating margin%
27.81
29.07
26.88
26.84
27.70
30.03
30.41
27.86
29.91
32.06
9.15
30.03
28.47
18
22.66
Net margin%
11.38
8.63
9.38
7.17
5.69
5.89
6.31
3.60
4.10
6.82
27.53
5.89
6.57
62
10.88
P/E ratio (avg)x
17.62
18.63
20.92
20.06
18.92
17.21
17.23
19.42
21.03
19.78
26.21
19.42
19.17
51
7.665
EV/EBITx
11.13
11.33
11.48
11.24
10.95
11.32
9.638
8.233
8.762
8.380
16.32
8.762
11.04
58
11.88
FCF yield (avg)%
32.98
34.65
32.43
34.82
37.77
35.05
38.00
39.68
40.23
38.80
20.42
38.80
36.41
81
2.54
FCF margin%
15.11
16.79
14.36
14.66
14.17
15.43
17.83
18.67
17.99
19.56
13.28
17.99
16.11
82
1.746
FCF / Net incomex
0.246
0.276
0.264
0.253
0.244
0.251
0.256
0.270
0.302
0.310
1.122
0.270
0.260
13
24.88
ROIC%
14.36
14.93
17.72
20.27
18.13
18.87
21.63
21.69
23.00
24.74
23.53
21.69
19.57
6
28.26
Return on equity%
20.16
21.19
19.07
20.32
22.60
21.37
22.10
20.34
23.04
20.71
22.18
21.37
20.95
78
11.20
Return on assets%
19.78
18.35
17.93
16.40
17.22
18.48
16.68
15.01
16.61
19.54
10.79
16.68
17.58
57
5.27
EPS¥
8.43
8.92
8.97
10.63
10.95
11.42
12.61
12.87
14.79
15.73
5.51
7.52%
8.13%
—
14.35
EPS growth%
9.38
6.80
4.06
4.04
3.56
3.11
2.54
3.33
3.20
3.28
13.49
3.20
3.44
27
2.61
Bookvalue per sh¥
2.35
2.60
2.47
2.23
2.36
2.50
2.73
2.59
2.39
2.44
5.07
0.68%
(0.20%)
—
3.83
FCF per share¥
2.27
2.28
2.15
1.91
1.91
1.74
1.79
1.68
1.62
1.76
2.60
(1.58%)
(3.62%)
—
3.17
Dividend per sh¥
2.35
2.46
2.39
2.37
2.35
2.29
2.22
2.11
2.16
2.07
1.29
(2.54%)
(2.60%)
—
19.32
Div yield (avg)%
14.76
15.32
17.33
18.91
20.46
20.15
19.05
19.13
16.23
17.21
28.99
19.05
18.12
52
12.07
Payout ratio%
13.89
13.03
12.94
12.12
11.33
12.32
9.56
7.08
4.16
7.02
27.90
7.08
11.72
85
315.2
Shares (diluted)M
482.0
474.6
450.4
519.2
514.6
566.0
612.4
681.0
647.7
601.7
311.5
3.18%
3.04%
22
18.58
Buyback yield%
17.25
18.08
18.40
20.57
20.63
21.38
20.45
22.96
20.56
22.34
14.35
21.38
20.57
57
0.187
D/E ratiox
2.200
2.056
1.925
2.241
2.212
2.062
2.194
2.524
2.523
2.470
0.380
2.470
2.206
22
2.270
Enterprise value¥B
1.305
1.413
1.574
1.640
1.833
1.869
2.244
2.423
2.377
2.490
2.722
6.31%
6.99%
28
1,385
LT debt¥M
329.9
347.1
355.8
350.7
393.6
440.6
480.1
483.7
570.4
615.8
937.1
9.36%
7.64%
22
Revenue
¥4.551B
3.38%
1.00×
Cost of revenue
¥2.733B
3.59%
1.02×
Operating expenses
¥640.1M
3.02%
0.97×
Property and equipment
16.03%