0.870
Revenue¥B
3.044
3.253
3.526
3.810
4.056
4.268
4.654
4.924
5.266
5.495
0.924
6.26%
6.91%
36
9.54
Revenue growth%
8.14
8.29
8.05
8.46
5.84
5.59
3.08
3.01
3.54
6.35
17.33
3.54
6.09
38
26.01
Gross margin%
24.12
27.07
28.51
31.43
34.36
34.06
31.48
31.76
34.45
33.20
24.35
33.20
31.62
93
25.49
Operating margin%
13.69
14.95
13.02
14.43
16.13
15.85
17.96
17.32
15.37
13.94
5.54
15.85
15.16
52
10.82
Net margin%
21.40
18.51
19.00
17.77
17.10
18.78
19.07
20.99
21.41
23.44
15.84
20.99
19.03
53
35.55
P/E ratio (avg)x
30.84
30.35
31.87
33.94
35.47
35.87
40.78
40.96
49.11
48.83
19.54
40.96
35.67
50
36.89
EV/EBITx
31.44
33.81
35.53
37.10
34.46
35.13
38.41
37.73
35.04
34.55
30.51
35.13
35.09
50
21.58
FCF yield (avg)%
11.91
11.39
10.69
12.68
13.67
12.03
10.47
9.37
8.63
8.61
25.80
9.37
11.04
24
19.13
FCF margin%
13.87
12.24
11.07
12.95
14.59
13.99
16.67
17.48
16.58
15.47
10.04
16.58
14.29
36
1.157
FCF / Net incomex
1.741
1.929
1.959
1.851
1.783
1.813
1.615
1.640
1.813
1.940
0.565
1.813
1.813
22
10.92
ROIC%
31.82
33.64
32.57
29.80
31.44
32.99
31.29
33.46
30.53
29.57
6.96
31.29
31.63
13
22.90
Return on equity%
21.14
20.90
22.30
20.78
22.45
24.07
24.33
24.79
27.41
25.81
2.55
24.79
23.26
92
11.23
Return on assets%
23.92
21.33
18.89
18.93
17.18
15.74
15.65
17.17
14.66
16.17
7.02
15.74
17.17
22
21.37
EPS¥
30.10
30.18
30.72
30.45
32.79
37.99
37.05
39.82
43.87
42.34
23.33
5.25%
4.34%
—
10.98
EPS growth%
23.07
21.83
24.05
24.10
25.71
22.80
23.11
25.12
27.42
25.28
14.46
25.12
24.08
95
26.28
Bookvalue per sh¥
35.91
37.53
36.65
32.34
34.77
36.56
38.84
37.47
40.78
43.57
21.90
4.61%
2.17%
—
19.69
FCF per share¥
21.29
23.53
26.43
29.63
28.37
27.06
28.00
28.45
26.83
27.65
13.81
(0.51%)
3.67%
—
9.40
Dividend per sh¥
8.24
8.80
9.56
9.80
10.30
10.72
12.09
12.34
13.79
15.72
11.16
8.82%
6.67%
—
14.36
Div yield (avg)%
24.01
22.72
22.79
22.36
23.10
21.16
21.11
19.33
19.25
21.19
12.30
21.11
21.77
17
21.03
Payout ratio%
21.43
18.60
17.34
18.77
17.89
15.31
12.33
13.43
13.46
13.80
14.19
13.46
16.33
24
50.23
Shares (diluted)M
64.19
70.88
78.21
92.58
95.97
100.8
105.2
102.9
112.1
132.3
49.30
6.64%
9.06%
60
22.49
Buyback yield%
10.28
8.68
8.44
10.92
13.16
15.18
16.57
18.72
21.35
22.31
16.17
18.72
14.17
57
1.184
D/E ratiox
2.131
2.475
2.779
3.217
3.346
3.303
3.708
3.628
4.222
4.438
0.478
3.708
3.325
14
2.819
Enterprise value¥B
2.393
2.400
2.609
3.006
3.351
3.165
3.498
3.831
3.610
4.212
0.329
4.68%
5.41%
21
1.708
LT debt¥B
0.858
0.931
1.104
1.133
1.259
1.421
1.500
1.642
1.698
1.967
1.516
9.32%
9.36%
66
Revenue
¥5.495B
6.91%
1.00×
Cost of revenue
¥3.781B
6.73%
0.98×
Operating expenses
¥1.125B
6.59%
0.97×
Property and equipment
16.77%