3.626
Revenue¥B
6.587
6.849
7.014
7.383
7.700
8.075
8.341
8.933
9.327
9.924
3.989
5.20%
4.89%
39
3.07
Revenue growth%
2.88
3.04
2.73
1.37
1.15
3.48
2.10
3.16
5.10
5.07
15.01
3.48
2.96
66
11.52
Gross margin%
7.93
7.14
6.57
5.17
7.79
4.94
6.98
9.25
9.65
8.73
24.36
8.73
7.46
71
9.93
Operating margin%
9.02
7.32
8.52
5.91
5.57
2.99
4.88
5.99
6.33
7.19
29.59
5.99
6.16
39
7.58
Net margin%
4.85
4.81
2.67
3.16
4.97
4.51
4.31
7.25
6.13
3.81
23.18
4.51
4.66
20
33.28
P/E ratio (avg)x
44.62
48.06
51.25
57.26
62.28
64.24
72.77
84.55
90.34
96.01
29.35
84.55
63.26
16
19.97
EV/EBITx
23.47
25.73
27.40
27.29
31.38
34.25
31.79
31.88
33.63
38.58
18.34
33.63
31.59
83
29.11
FCF yield (avg)%
9.53
11.75
14.24
12.68
12.01
13.86
12.06
11.88
11.86
14.56
4.35
12.06
12.04
64
29.24
FCF margin%
21.78
20.87
20.08
20.46
18.48
18.48
20.09
17.60
18.27
19.29
20.66
18.48
19.69
62
1.143
FCF / Net incomex
1.098
1.206
1.145
1.249
1.134
1.188
1.284
1.163
1.221
1.091
0.938
1.188
1.175
35
28.59
ROIC%
5.93
8.43
11.27
12.54
11.87
11.14
8.37
7.59
5.49
6.10
20.96
7.59
8.40
24
25.56
Return on equity%
24.82
24.04
22.67
23.66
25.15
25.86
26.21
23.49
23.54
23.21
20.88
23.54
23.85
13
23.66
Return on assets%
16.07
14.83
12.83
14.25
13.75
11.22
8.29
11.19
12.27
13.07
2.60
11.22
12.95
77
98.08
EPS¥
40.00
44.81
44.56
44.54
49.94
50.94
52.49
50.94
48.71
45.28
107.88
(1.94%)
2.03%
—
17.27
EPS growth%
1.81
0.52
0.40
0.40
1.19
1.57
3.07
3.14
1.55
0.40
22.27
1.57
1.37
37
45.35
Bookvalue per sh¥
28.58
30.29
28.99
33.17
38.08
38.54
38.93
44.18
42.35
42.11
56.27
2.03%
4.59%
—
88.27
FCF per share¥
178.47
191.60
196.45
187.36
184.52
183.18
192.62
218.46
213.29
220.20
26.41
3.60%
3.64%
—
145.76
Dividend per sh¥
47.01
53.05
53.38
50.25
52.76
51.16
55.03
56.96
62.95
72.99
103.33
6.71%
4.35%
—
24.50
Div yield (avg)%
12.98
10.16
12.48
9.83
11.85
13.76
11.67
13.05
12.03
10.44
15.39
12.03
11.94
46
14.33
Payout ratio%
19.70
22.57
21.66
22.04
23.09
21.17
21.43
18.86
16.85
19.32
4.62
19.32
21.30
41
12.40
Shares (diluted)M
13.51
14.53
15.15
15.33
13.69
14.31
15.87
14.47
16.12
16.40
12.37
3.68%
2.44%
46
7.72
Buyback yield%
33.43
34.91
35.37
36.80
35.66
38.62
37.67
35.23
33.56
31.36
21.10
35.23
35.30
6
1.081
D/E ratiox
0.557
0.567
0.623
0.584
0.615
0.664
0.748
0.742
0.707
0.771
1.242
0.742
0.643
64
6.390
Enterprise value¥B
2.538
2.890
2.884
3.180
3.478
3.878
4.042
4.588
5.043
5.708
1.576
10.42%
8.15%
40
0.711
LT debt¥B
8.821
8.900
9.617
9.558
11.18
12.70
14.26
14.98
15.48
16.16
1.734
7.65%
5.71%
38
Revenue
¥9.924B
4.89%
1.00×
Cost of revenue
¥6.651B
5.07%
1.02×
Operating expenses
¥1.684B
4.03%
0.92×
Property and equipment
19.73%