4.445
Revenue¥B
15.00
16.12
17.38
19.23
21.16
22.90
25.34
27.51
29.93
33.24
4.904
9.46%
9.46%
83
21.86
Revenue growth%
26.24
26.16
24.31
23.42
21.71
20.40
22.25
19.52
17.30
18.47
16.43
19.52
21.98
62
22.62
Gross margin%
1.32
3.20
5.61
7.35
7.64
9.45
11.46
12.34
13.43
12.81
29.02
12.34
8.54
66
18.95
Operating margin%
11.31
12.83
13.32
12.81
12.24
15.15
15.89
17.13
16.12
13.97
19.51
15.89
13.65
68
15.00
Net margin%
1.76
3.64
4.86
7.82
8.56
6.74
8.09
6.71
6.32
6.37
23.78
6.71
6.54
77
31.30
P/E ratio (avg)x
6.001
5.453
5.100
5.563
5.346
5.370
4.722
4.523
3.974
4.317
30.60
4.523
5.223
31
16.67
EV/EBITx
51.79
62.71
70.45
75.63
82.83
88.99
97.51
114.8
128.1
144.1
19.95
114.8
85.91
59
12.93
FCF yield (avg)%
13.07
10.25
8.13
5.73
8.16
6.59
4.71
1.93
0.40
0.40
25.42
1.93
6.16
28
17.39
FCF margin%
2.56
3.97
6.64
7.33
6.47
9.15
11.06
8.13
10.85
10.57
23.45
10.57
7.73
14
1.276
FCF / Net incomex
0.148
0.174
0.170
0.177
0.200
0.224
0.267
0.298
0.337
0.365
0.157
0.298
0.212
38
3.77
ROIC%
4.70
6.07
7.27
9.58
10.38
9.71
7.96
4.98
3.59
4.30
18.46
4.98
6.67
6
23.67
Return on equity%
21.26
23.72
23.46
20.89
22.35
21.38
22.98
20.41
18.22
20.17
19.08
20.41
21.32
87
8.54
Return on assets%
11.80
13.10
12.73
10.41
8.45
8.60
11.06
11.55
12.29
14.40
18.77
11.55
11.67
40
56.50
EPS¥
124.10
128.15
124.01
144.14
148.90
160.32
173.96
194.71
205.52
233.39
61.72
9.41%
6.94%
—
22.20
EPS growth%
11.09
12.63
13.24
15.13
15.75
14.00
12.59
14.53
15.14
14.68
6.23
14.53
14.26
78
99.63
Bookvalue per sh¥
131.85
137.39
160.27
158.75
162.05
159.37
157.20
157.64
180.40
192.37
113.88
3.49%
3.91%
—
130.41
FCF per share¥
78.16
75.93
87.23
100.30
117.36
122.11
145.19
167.13
196.20
220.36
39.29
13.43%
12.03%
—
111.53
Dividend per sh¥
21.33
24.11
25.08
23.40
21.10
21.03
20.02
20.50
20.79
22.45
69.61
1.25%
(0.13%)
—
11.49
Div yield (avg)%
10.36
8.24
7.98
5.22
5.14
7.41
4.88
6.94
9.57
11.90
21.90
7.41
7.70
86
27.65
Payout ratio%
18.54
20.70
18.69
19.45
21.82
21.22
19.31
22.26
23.45
22.74
19.53
22.26
20.96
80
87.82
Shares (diluted)M
131.0
134.8
140.4
142.8
158.0
163.3
165.6
163.2
180.4
190.2
91.15
3.78%
5.28%
59
24.21
Buyback yield%
23.85
23.86
25.21
25.37
22.97
23.14
23.13
21.52
19.47
20.13
23.49
21.52
23.13
47
1.422
D/E ratiox
1.315
1.372
1.221
1.268
1.406
1.421
1.489
1.325
1.451
1.359
1.081
1.421
1.365
45
4.379
Enterprise value¥B
1.189
1.122
1.150
1.199
1.113
1.112
1.017
1.021
0.911
1.015
13.22
(1.83%)
(1.17%)
88
9.501
LT debt¥B
4.255
4.089
4.042
4.168
4.299
4.620
4.484
3.998
3.881
3.488
5.588
(4.10%)
(2.81%)
23
Revenue
¥33.24B
9.46%
1.00×
Cost of revenue
¥22.01B
9.59%
1.01×
Operating expenses
¥6.715B
9.19%
0.97×
Property and equipment
16.30%