0.573
Revenue¥B
3.497
3.742
4.086
4.317
4.529
4.823
5.052
5.513
6.031
6.457
0.642
7.35%
7.02%
66
10.54
Revenue growth%
25.75
23.70
26.14
25.07
26.48
27.85
29.47
27.59
28.64
31.62
29.12
28.64
27.03
36
24.80
Gross margin%
16.87
18.47
16.00
14.19
11.48
10.02
9.84
7.81
6.59
3.87
20.99
7.81
10.75
23
28.54
Operating margin%
3.54
4.67
1.72
1.62
2.96
2.85
3.98
5.65
7.14
9.83
15.85
5.65
3.76
38
24.72
Net margin%
26.07
25.12
27.36
30.05
29.05
26.71
27.91
28.22
28.03
26.98
3.63
27.91
27.64
10
10.28
P/E ratio (avg)x
22.76
23.93
23.74
22.68
24.36
24.46
23.78
26.95
28.41
28.69
30.94
26.95
24.14
32
25.00
EV/EBITx
24.65
25.75
25.26
24.87
21.79
19.87
19.30
20.26
21.14
19.47
10.13
19.87
21.47
51
10.51
FCF yield (avg)%
1.10
1.50
2.44
1.26
0.40
3.14
2.82
0.74
0.40
2.79
15.91
2.79
1.38
77
17.55
FCF margin%
10.52
7.59
10.24
12.60
12.98
12.82
12.20
12.97
13.24
15.97
20.16
12.97
12.71
68
1.018
FCF / Net incomex
0.644
0.689
0.700
0.692
0.714
0.734
0.789
0.815
0.880
0.924
0.711
0.815
0.724
55
26.11
ROIC%
7.34
7.32
6.67
5.51
7.56
5.01
6.63
4.99
7.55
5.00
5.50
5.01
6.65
57
25.24
Return on equity%
23.30
21.12
22.87
20.64
20.95
23.64
20.84
18.69
19.84
21.26
26.28
20.84
21.03
73
11.46
Return on assets%
16.88
14.18
12.93
15.56
14.27
17.24
15.83
17.73
19.66
17.66
17.06
17.66
16.35
77
96.05
EPS¥
51.02
46.85
41.36
43.32
43.22
45.79
44.06
37.56
35.30
36.37
102.49
(3.39%)
(4.95%)
—
24.03
EPS growth%
20.20
20.01
18.34
17.01
15.24
13.03
15.32
17.75
15.14
17.27
16.77
15.32
17.14
57
110.10
Bookvalue per sh¥
78.24
83.42
92.74
96.03
109.52
118.08
123.56
143.20
155.65
159.69
97.90
7.83%
8.42%
—
112.94
FCF per share¥
150.74
145.21
140.39
165.56
193.86
227.54
219.90
211.15
219.71
245.93
152.20
4.87%
6.18%
—
164.21
Dividend per sh¥
171.59
174.80
190.70
198.32
206.06
196.52
172.78
165.55
180.66
165.42
94.58
(4.30%)
(0.07%)
—
26.14
Div yield (avg)%
18.32
15.96
14.35
15.32
13.46
14.87
14.35
16.26
16.59
15.75
13.74
15.75
15.54
88
3.59
Payout ratio%
30.23
29.33
29.10
31.34
32.00
29.56
30.16
29.92
29.21
27.52
25.65
29.56
29.74
76
26.78
Shares (diluted)M
32.03
34.40
36.97
38.04
38.93
41.47
39.09
41.31
45.97
51.60
26.97
5.79%
4.72%
62
14.37
Buyback yield%
25.01
25.28
25.50
24.68
22.00
24.05
24.58
23.34
26.18
23.35
26.60
24.05
24.63
5
1.521
D/E ratiox
0.946
1.051
1.042
1.218
1.279
1.330
1.611
1.767
1.957
2.117
1.281
1.767
1.305
6
0.848
Enterprise value¥B
5.367
4.987
4.913
5.539
5.156
5.827
6.129
6.945
6.797
7.360
6.218
7.38%
4.57%
67
5.363
LT debt¥B
7.958
7.542
7.585
8.231
8.401
9.321
9.823
10.86
10.97
11.29
2.968
6.08%
4.60%
71
Revenue
¥6.457B
7.02%
1.00×
Cost of revenue
¥2.817B
7.31%
1.03×
Operating expenses
¥1.366B
6.58%
0.96×
Goodwill & intangibles
17.71%
Property and equipment
16.15%