0.775
Revenue¥B
5.408
5.675
6.021
6.318
6.520
6.886
7.136
7.582
7.815
8.403
0.808
5.21%
5.18%
24
13.15
Revenue growth%
4.33
4.12
5.02
3.38
1.22
1.29
2.33
1.69
0.68
0.40
28.99
1.29
2.01
83
24.35
Gross margin%
29.98
31.19
33.14
31.39
32.99
31.15
30.28
31.60
33.27
36.16
5.24
31.60
31.49
47
21.76
Operating margin%
20.85
18.88
21.38
19.40
21.39
19.44
19.57
21.52
18.84
18.66
9.13
19.44
19.50
43
14.03
Net margin%
10.70
8.54
8.55
8.64
7.43
5.92
4.24
2.47
3.14
0.69
26.26
3.14
6.68
89
37.30
P/E ratio (avg)x
12.60
12.26
11.44
12.51
13.28
13.79
15.27
14.44
16.74
17.64
17.06
15.27
13.53
61
13.12
EV/EBITx
9.556
9.504
8.443
8.689
9.249
9.833
8.884
8.958
9.572
9.030
29.95
9.030
9.139
9
18.16
FCF yield (avg)%
8.96
10.85
13.73
16.46
17.10
15.76
16.95
15.06
12.57
14.30
27.63
15.06
14.68
71
28.74
FCF margin%
15.24
16.24
15.11
16.19
18.89
17.57
19.37
19.60
18.22
19.45
16.61
19.37
17.89
73
0.196
FCF / Net incomex
0.549
0.621
0.635
0.616
0.661
0.610
0.567
0.541
0.501
0.521
0.878
0.541
0.588
93
28.90
ROIC%
4.74
4.51
2.07
4.04
2.45
1.76
2.70
4.81
2.72
0.46
9.91
2.70
2.71
32
2.77
Return on equity%
25.46
23.12
25.99
28.00
26.20
23.54
21.96
20.10
20.27
17.98
18.01
20.27
23.33
42
21.57
Return on assets%
8.63
8.87
8.58
5.59
7.31
8.03
6.54
3.76
6.24
3.73
14.64
6.24
6.93
51
125.95
EPS¥
84.48
86.40
99.72
100.87
116.79
116.58
114.72
119.12
118.89
117.67
135.22
0.15%
4.09%
—
15.98
EPS growth%
14.11
12.14
10.95
7.96
5.15
5.07
7.23
9.48
10.80
9.74
24.40
9.48
9.61
36
113.16
Bookvalue per sh¥
125.25
108.54
101.75
98.87
98.15
89.09
85.94
85.03
92.71
86.31
107.91
(2.54%)
(3.57%)
—
63.94
FCF per share¥
138.20
135.04
123.73
128.87
136.24
124.56
138.57
129.85
139.16
155.53
130.74
2.68%
1.37%
—
282.54
Dividend per sh¥
107.53
104.32
117.18
132.88
134.80
136.09
153.89
148.73
168.64
169.59
42.65
4.70%
5.45%
—
4.90
Div yield (avg)%
20.43
23.34
23.35
23.72
22.34
21.58
19.02
21.14
22.40
23.94
25.01
21.58
22.37
60
24.77
Payout ratio%
22.26
23.78
21.03
18.96
17.54
17.23
20.08
20.38
20.41
18.87
6.56
20.08
20.23
21
22.82
Shares (diluted)M
18.29
16.91
17.10
15.11
13.43
12.63
11.98
12.01
13.33
12.43
23.52
(1.53%)
(4.42%)
47
28.11
Buyback yield%
25.74
26.97
29.96
31.45
34.11
35.69
36.39
33.64
34.56
36.46
8.68
35.69
33.87
5
0.462
D/E ratiox
0.977
0.995
0.940
0.896
0.854
0.892
1.037
1.174
1.270
1.290
0.213
1.174
0.986
93
3.724
Enterprise value¥B
9.285
9.903
9.050
9.874
10.64
10.01
10.01
10.76
10.16
10.69
6.730
0.10%
0.47%
59
6.973
LT debt¥B
3.829
4.055
4.332
4.184
4.131
4.813
5.558
5.477
6.145
6.890
6.535
10.78%
7.47%
54
Revenue
¥8.403B
5.18%
1.00×
Cost of revenue
¥4.493B
5.34%
1.02×
Operating expenses
¥2.012B
5.32%
1.01×
Property and equipment
17.23%