3.127
Revenue¥B
3.619
3.731
3.824
4.071
4.307
4.474
4.692
4.920
5.127
5.477
3.320
4.92%
4.63%
63
25.98
Revenue growth%
33.59
34.85
37.44
37.18
34.54
33.24
30.47
31.82
31.75
33.99
6.83
31.82
33.79
79
25.59
Gross margin%
28.00
29.76
27.21
25.92
22.98
21.60
20.12
20.45
19.27
17.08
6.10
20.12
22.29
84
20.41
Operating margin%
10.34
7.52
5.53
3.47
2.03
0.40
1.13
0.40
0.40
1.83
2.56
0.40
1.93
29
28.49
Net margin%
13.03
13.03
14.24
12.28
11.14
11.45
13.58
10.66
11.31
8.70
21.29
11.31
11.87
73
19.59
P/E ratio (avg)x
12.11
12.48
11.75
11.25
12.19
11.39
10.80
10.60
11.38
12.18
12.61
11.38
11.57
73
25.31
EV/EBITx
8.302
7.725
7.697
7.817
8.125
7.918
7.542
8.014
8.673
7.918
35.01
7.918
7.918
57
14.32
FCF yield (avg)%
6.86
5.40
7.66
10.04
8.47
7.81
5.79
7.32
5.52
2.95
2.80
5.79
7.09
77
28.15
FCF margin%
27.48
26.58
26.32
24.25
23.87
24.65
26.34
28.15
29.95
29.85
23.80
28.15
26.46
70
0.845
FCF / Net incomex
0.489
0.491
0.514
0.563
0.613
0.612
0.633
0.636
0.718
0.750
1.256
0.636
0.612
71
2.25
ROIC%
30.48
32.16
33.78
33.59
33.84
35.95
37.08
35.90
36.37
36.15
13.83
36.15
34.87
48
19.79
Return on equity%
9.51
12.27
9.43
9.90
10.46
12.08
13.88
14.92
15.05
13.59
26.26
13.88
12.17
21
6.49
Return on assets%
18.97
16.87
19.25
19.73
16.78
14.93
17.57
18.29
16.10
17.28
13.00
17.28
17.43
34
253.20
EPS¥
179.06
170.09
186.13
208.14
190.76
171.73
188.74
184.67
205.70
218.12
264.89
2.72%
2.94%
—
25.11
EPS growth%
10.66
9.62
11.83
11.26
12.69
10.87
8.33
6.26
3.31
1.53
24.87
6.26
10.14
17
186.39
Bookvalue per sh¥
243.97
235.93
240.03
264.03
247.76
229.81
210.08
236.77
247.08
276.23
154.23
2.20%
0.46%
—
52.67
FCF per share¥
289.83
284.68
304.48
281.89
289.82
270.08
253.90
247.48
232.59
234.82
121.10
(4.12%)
(1.86%)
—
184.56
Dividend per sh¥
398.47
451.69
511.70
534.19
559.10
601.47
710.98
807.10
802.36
941.49
116.85
10.99%
10.34%
—
12.55
Div yield (avg)%
11.15
10.91
11.58
11.83
11.94
11.68
13.02
15.39
13.53
13.91
26.67
13.53
11.89
55
16.46
Payout ratio%
26.89
27.04
24.81
27.37
29.69
30.98
32.62
30.00
28.25
30.38
2.85
30.38
28.97
7
5.613
Shares (diluted)M
6.218
6.780
7.324
6.869
6.917
6.488
6.328
7.071
6.566
7.102
5.453
0.53%
0.95%
15
12.64
Buyback yield%
18.86
21.07
22.56
21.04
22.87
22.73
20.85
20.33
19.63
20.13
24.74
20.33
20.94
42
1.477
D/E ratiox
0.980
1.109
1.299
1.274
1.368
1.367
1.454
1.466
1.570
1.716
0.972
1.466
1.367
47
2.056
Enterprise value¥B
1.404
1.571
1.611
1.738
1.847
2.127
2.030
2.383
2.317
2.446
4.128
5.79%
6.47%
49
1.702
LT debt¥B
1.403
1.476
1.603
1.722
1.784
1.792
1.862
2.167
2.180
2.479
5.052
6.80%
7.00%
37
Revenue
¥5.477B
4.63%
1.00×
Cost of revenue
¥3.222B
4.60%
1.00×
Operating expenses
¥605.9M
4.05%
0.95×
Cash and investments
19.13%
Property and equipment
16.19%