2.715
Revenue¥B
2.196
2.393
2.575
2.769
2.946
3.099
3.326
3.621
3.946
3.026
3.182
7.34%
7.78%
92
8.07
Revenue growth%
21.35
22.91
20.53
19.41
18.34
19.66
20.77
21.56
22.69
6.78
19.93
20.77
21.06
80
27.76
Gross margin%
27.08
25.41
24.06
25.01
25.24
22.62
20.34
19.32
20.01
23.17
6.55
20.34
24.53
26
28.16
Operating margin%
11.34
12.84
11.02
9.19
8.68
10.59
8.60
9.76
12.49
20.94
7.09
9.76
10.81
57
9.47
Net margin%
22.49
24.36
21.98
20.61
18.01
19.89
20.36
19.16
17.39
15.98
3.77
19.16
20.49
69
28.17
P/E ratio (avg)x
20.94
18.75
20.40
19.80
21.11
23.47
21.21
18.69
17.71
10.99
12.01
21.11
20.67
77
13.33
EV/EBITx
16.93
15.61
14.56
13.10
11.76
11.04
9.743
8.207
7.997
33.33
9.824
9.743
12.43
61
25.30
FCF yield (avg)%
30.62
31.87
29.13
29.12
28.58
29.59
31.11
28.30
28.37
9.61
11.34
28.58
29.13
17
5.98
FCF margin%
0.44
0.40
0.67
0.40
2.13
1.19
3.31
4.50
5.61
13.26
13.18
3.31
1.28
48
1.417
FCF / Net incomex
0.181
0.168
0.183
0.201
0.184
0.181
0.185
0.202
0.185
1.264
1.667
0.185
0.183
88
11.41
ROIC%
12.73
12.68
11.43
9.56
9.79
9.39
10.12
7.44
5.40
3.01
12.88
9.39
9.96
91
25.74
Return on equity%
9.66
9.83
9.31
9.92
7.69
10.57
12.83
10.04
10.10
2.89
4.59
10.10
9.87
25
25.05
Return on assets%
24.76
22.13
24.13
23.43
26.14
26.12
25.19
26.09
25.07
4.75
17.63
26.09
24.92
95
230.56
EPS¥
265.02
245.27
263.25
255.61
286.68
296.08
311.69
346.52
311.56
251.19
284.31
4.04%
2.16%
—
2.02
EPS growth%
10.11
10.94
10.59
11.32
10.10
11.16
9.24
10.03
8.60
20.91
14.23
10.03
10.35
79
171.88
Bookvalue per sh¥
270.74
275.40
316.11
323.52
364.50
379.51
453.68
435.48
467.30
72.87
166.46
7.63%
7.21%
—
278.80
FCF per share¥
245.43
251.06
268.49
256.79
234.47
226.33
219.62
199.96
198.02
222.03
206.13
(5.06%)
(3.16%)
—
156.15
Dividend per sh¥
357.30
324.04
361.71
408.77
430.37
461.24
486.78
506.56
487.99
281.16
161.92
3.61%
4.75%
—
29.62
Div yield (avg)%
19.84
20.06
17.71
15.55
14.64
16.44
14.37
16.08
16.75
6.64
21.27
16.08
16.59
45
24.34
Payout ratio%
20.66
21.84
21.31
23.43
25.32
23.93
22.17
20.33
19.95
18.25
7.56
22.17
21.74
90
3.505
Shares (diluted)M
2.682
2.627
2.483
2.489
2.357
1.988
1.821
1.891
1.805
3.515
3.493
(6.23%)
(3.92%)
87
26.01
Buyback yield%
5.21
2.89
1.61
2.83
0.71
0.40
0.40
0.60
1.34
13.27
24.07
0.60
1.47
22
1.309
D/E ratiox
1.976
1.891
2.212
2.295
2.595
2.827
2.740
2.768
3.116
1.144
1.146
2.768
2.445
20
1.184
Enterprise value¥B
2.302
2.320
2.288
2.092
2.378
2.430
2.569
2.712
2.782
3.020
1.620
5.86%
1.62%
55
2.587
LT debt¥B
2.351
2.513
2.363
2.698
2.845
3.157
3.241
3.057
3.539
2.949
3.026
5.58%
6.41%
73
Revenue
¥3.946B
7.78%
1.00×
Cost of revenue
¥2.762B
7.78%
1.00×
Operating expenses
¥781.3M
7.97%
1.02×
Property and equipment
18.48%
Spread over hurdle
10.41%