0.709
Revenue¥B
4.114
4.383
4.837
5.244
5.670
6.077
6.595
7.146
7.841
8.374
0.751
8.11%
8.33%
60
19.82
Revenue growth%
22.53
22.62
24.96
27.06
28.10
27.87
29.46
29.20
31.67
29.55
27.99
29.46
27.99
33
21.34
Gross margin%
21.57
21.32
23.89
25.57
25.23
23.05
22.50
22.54
25.53
24.43
16.14
23.05
23.47
33
14.13
Operating margin%
9.38
11.07
12.92
12.61
9.82
7.18
6.21
6.58
7.17
9.52
2.62
7.17
9.45
94
24.73
Net margin%
27.20
25.05
24.57
25.16
26.19
25.17
27.06
28.17
25.79
26.42
9.42
26.42
25.99
64
29.40
P/E ratio (avg)x
9.768
9.908
9.743
10.99
11.84
11.13
11.42
12.57
13.50
14.55
25.24
12.57
11.28
39
34.42
EV/EBITx
11.75
12.64
12.95
14.11
13.22
13.86
15.08
16.71
17.68
17.50
16.09
16.71
13.99
39
2.06
FCF yield (avg)%
27.98
25.28
23.87
21.06
18.90
21.56
24.02
25.66
24.60
25.34
19.20
24.60
24.31
49
28.03
FCF margin%
30.05
27.49
25.81
28.48
28.79
29.68
31.21
29.40
30.64
28.26
6.77
29.68
29.09
66
1.746
FCF / Net incomex
0.825
0.751
0.828
0.816
0.891
0.895
0.820
0.885
0.910
0.925
0.911
0.895
0.856
44
18.80
ROIC%
25.94
26.84
29.46
28.75
25.91
24.15
24.38
27.29
29.39
31.48
11.37
27.29
27.06
53
29.15
Return on equity%
18.41
18.57
17.08
17.45
18.74
17.80
17.23
15.30
16.78
17.27
7.32
17.23
17.36
19
4.20
Return on assets%
26.19
23.44
21.49
20.30
19.57
22.23
21.02
23.87
26.03
26.54
26.08
23.87
22.84
34
96.72
EPS¥
54.51
57.86
66.26
68.85
80.67
94.97
108.98
112.76
114.69
118.47
105.55
7.99%
8.99%
—
2.19
EPS growth%
4.95
2.10
3.25
1.33
3.36
2.93
1.73
0.40
0.40
0.40
29.92
0.40
1.91
38
121.47
Bookvalue per sh¥
108.41
101.08
103.00
114.91
123.67
128.98
148.61
162.09
168.10
189.81
77.81
8.95%
6.32%
—
125.27
FCF per share¥
68.18
61.50
66.37
72.75
75.80
78.28
71.01
75.73
67.89
73.60
39.68
(0.59%)
0.33%
—
188.93
Dividend per sh¥
199.05
202.24
196.03
193.71
209.19
215.48
215.49
212.97
203.45
196.11
181.80
(1.28%)
(0.90%)
—
3.90
Div yield (avg)%
14.45
13.79
16.59
14.31
15.77
18.01
19.89
20.02
20.44
18.01
11.65
19.89
17.30
88
21.13
Payout ratio%
3.17
4.21
5.84
7.67
6.97
7.18
4.76
4.02
6.79
6.69
14.92
6.69
6.27
28
11.48
Shares (diluted)M
10.55
11.03
10.69
10.29
10.40
12.13
13.71
14.22
15.09
16.57
11.39
9.76%
5.56%
67
20.03
Buyback yield%
4.87
2.89
0.40
0.40
0.40
3.23
2.71
0.40
0.40
3.36
18.02
2.71
1.56
42
1.441
D/E ratiox
1.510
1.689
1.901
1.706
1.693
1.867
1.772
1.885
1.741
1.602
1.663
1.772
1.724
91
7.543
Enterprise value¥B
4.921
5.505
6.444
6.707
7.280
7.982
8.183
8.058
8.720
8.608
1.191
3.41%
5.49%
26
7.344
LT debt¥B
4.506
4.940
5.395
5.861
5.723
5.692
6.154
6.157
6.852
6.644
1.745
3.03%
5.47%
85
Revenue
¥8.374B
8.33%
1.00×
Cost of revenue
¥5.488B
7.99%
0.97×
Operating expenses
¥2.037B
8.54%
1.02×
Cash and investments
17.72%
Property and equipment
17.66%