4.097
Revenue¥B
6.491
6.926
7.214
7.605
7.779
8.310
8.685
9.287
9.561
10.18
4.192
5.54%
5.05%
60
18.43
Revenue growth%
27.94
25.40
25.61
23.20
24.51
26.12
24.28
25.40
24.25
21.52
12.08
24.28
24.95
87
23.35
Gross margin%
29.54
28.93
27.20
29.95
32.54
35.42
34.38
36.03
37.97
39.91
13.72
36.03
33.46
47
26.07
Operating margin%
21.01
19.41
21.75
20.81
20.54
17.84
16.26
18.31
16.10
17.98
21.10
17.84
18.86
78
21.43
Net margin%
22.19
19.46
20.89
18.09
16.53
15.86
14.09
11.93
11.66
13.71
18.35
13.71
16.19
15
28.33
P/E ratio (avg)x
24.70
24.21
22.18
21.83
22.99
23.73
22.14
21.17
22.15
24.25
32.36
22.15
22.58
49
34.26
EV/EBITx
17.44
19.23
18.45
19.12
18.98
21.43
21.57
21.76
24.97
28.74
10.74
21.76
20.33
21
11.27
FCF yield (avg)%
25.91
25.63
25.73
27.35
29.23
26.46
27.43
28.70
31.32
33.21
13.59
28.70
27.39
12
15.28
FCF margin%
18.35
17.46
17.76
18.01
15.15
15.26
12.47
13.79
15.10
15.06
7.50
15.06
15.20
41
0.397
FCF / Net incomex
0.799
0.716
0.724
0.722
0.752
0.837
0.805
0.852
0.915
0.962
0.124
0.852
0.802
41
9.92
ROIC%
20.26
20.30
18.10
19.04
16.89
16.53
15.53
16.81
15.28
16.91
11.62
16.53
16.90
94
22.88
Return on equity%
17.76
17.87
18.28
17.91
16.16
16.49
17.30
18.30
18.34
21.12
9.33
18.30
17.89
9
7.81
Return on assets%
7.43
10.31
7.85
8.00
6.82
7.70
10.54
11.44
8.60
7.51
28.37
8.60
7.92
73
182.16
EPS¥
82.40
96.56
108.45
122.46
139.67
156.64
180.86
211.77
241.95
266.82
196.59
13.82%
13.31%
—
27.61
EPS growth%
2.66
0.49
0.40
0.40
3.37
5.46
4.37
4.64
2.51
1.72
12.17
4.37
2.58
59
155.79
Bookvalue per sh¥
107.52
103.77
110.45
109.46
110.87
117.64
129.97
142.32
153.54
157.88
65.30
7.33%
2.95%
—
202.47
FCF per share¥
142.89
144.77
138.86
150.01
158.63
170.74
166.91
169.20
145.84
133.90
31.55
(3.33%)
(1.59%)
—
108.28
Dividend per sh¥
82.72
86.63
77.40
78.31
87.30
86.77
97.02
93.65
82.30
74.98
54.22
(3.00%)
(0.03%)
—
11.97
Div yield (avg)%
39.97
39.60
40.21
40.99
43.37
44.52
46.41
46.74
46.45
46.56
9.01
46.45
43.94
19
27.88
Payout ratio%
12.43
12.28
14.21
16.56
14.52
13.57
15.63
13.71
14.30
12.44
29.93
13.71
13.96
81
17.77
Shares (diluted)M
23.87
23.01
24.39
26.63
31.00
31.66
30.87
36.23
37.81
42.31
17.56
6.42%
6.20%
30
9.17
Buyback yield%
11.01
11.51
10.26
9.04
6.66
3.96
4.12
5.80
6.08
7.87
20.32
5.80
7.27
22
0.833
D/E ratiox
0.911
0.979
1.106
1.202
1.314
1.438
1.554
1.755
1.967
2.133
0.351
1.755
1.376
38
2.074
Enterprise value¥B
5.228
6.319
7.356
7.558
8.633
10.13
11.92
12.49
14.43
15.57
10.04
12.52%
13.53%
54
5.056
LT debt¥B
10.64
9.914
10.31
11.75
12.48
13.65
15.37
14.25
15.89
15.91
4.519
4.98%
4.99%
33
Revenue
¥10.18B
5.05%
1.00×
Cost of revenue
¥6.485B
5.18%
1.01×
Operating expenses
¥1.638B
5.06%
1.00×
Property and equipment
15.11%