4.579
Revenue¥B
7.719
7.966
7.981
8.348
8.676
8.919
9.113
9.528
9.935
10.25
4.735
3.40%
2.99%
72
19.98
Revenue growth%
11.37
9.56
9.31
9.54
8.92
8.49
9.97
8.59
8.91
10.82
5.02
8.91
9.42
90
20.07
Gross margin%
6.11
5.95
4.67
7.45
8.89
10.16
8.91
11.01
12.19
10.23
9.59
10.23
8.90
9
15.21
Operating margin%
19.38
21.52
20.92
21.67
23.87
22.45
21.84
18.89
20.54
20.82
27.53
20.82
21.22
71
2.59
Net margin%
3.17
6.01
7.29
5.35
4.76
5.06
6.45
8.18
8.81
7.17
11.15
7.17
6.23
53
35.48
P/E ratio (avg)x
37.61
34.56
29.91
25.97
24.91
22.92
23.05
23.53
21.40
19.25
32.04
22.92
24.22
37
11.06
EV/EBITx
35.71
32.77
33.32
31.88
33.20
33.16
32.54
34.50
34.84
32.78
32.81
33.16
33.18
90
24.67
FCF yield (avg)%
5.53
7.63
10.37
12.94
14.11
16.73
16.63
17.93
16.66
19.44
9.31
16.73
15.37
23
6.86
FCF margin%
2.05
3.57
5.67
6.80
5.93
7.60
6.67
4.41
5.37
2.81
24.95
5.37
5.52
52
1.222
FCF / Net incomex
1.075
1.112
1.000
0.928
0.881
0.853
0.769
0.655
0.610
0.572
1.593
0.655
0.867
24
26.95
ROIC%
3.33
5.75
2.87
2.20
1.95
0.40
2.94
0.40
0.40
3.07
28.59
0.40
2.53
37
13.24
Return on equity%
17.91
17.41
15.51
15.18
16.60
19.24
19.51
17.02
14.24
17.22
13.10
17.22
17.12
38
18.30
Return on assets%
16.91
15.85
13.48
11.90
14.45
15.03
17.07
16.59
15.76
18.70
7.03
16.59
15.80
12
14.53
EPS¥
20.60
23.13
23.72
26.62
26.58
26.78
29.97
31.09
31.58
28.59
15.22
1.47%
4.26%
—
2.11
EPS growth%
34.04
35.01
34.30
36.67
34.92
32.45
32.33
34.69
32.95
31.01
19.28
32.45
34.17
59
51.38
Bookvalue per sh¥
93.34
87.64
86.83
95.16
107.86
101.45
100.22
102.58
114.43
133.03
44.76
4.29%
3.38%
—
11.05
FCF per share¥
19.93
21.92
22.93
21.94
23.16
21.69
20.49
21.49
20.77
20.49
36.49
(2.42%)
1.44%
—
53.85
Dividend per sh¥
62.20
55.33
59.65
62.61
57.77
55.94
52.63
48.61
48.91
44.59
47.19
(5.04%)
(3.79%)
—
21.00
Div yield (avg)%
15.36
17.10
15.37
12.42
15.09
18.08
16.89
17.85
19.22
19.86
25.80
18.08
16.99
70
20.86
Payout ratio%
28.71
27.02
29.82
27.24
29.82
27.66
25.07
23.73
25.46
27.32
15.06
25.46
27.28
24
43.68
Shares (diluted)M
62.91
70.56
70.81
68.16
71.10
82.38
90.94
100.5
112.8
122.8
44.10
11.56%
8.00%
57
11.97
Buyback yield%
8.93
10.19
11.44
13.61
11.50
10.67
8.38
11.05
9.67
12.61
17.48
10.67
10.86
78
0.757
D/E ratiox
0.955
0.993
0.950
0.951
0.862
0.834
0.905
0.820
0.758
0.825
0.708
0.825
0.884
59
6.383
Enterprise value¥B
8.584
8.516
9.662
10.43
10.24
12.44
12.97
14.91
16.01
17.16
5.541
10.87%
7.23%
49
9.011
LT debt¥B
2.768
3.003
3.130
3.626
4.177
4.201
4.341
4.760
4.767
5.347
5.771
5.06%
6.93%
37
Revenue
¥10.25B
2.99%
1.00×
Cost of revenue
¥7.159B
3.08%
1.01×
Operating expenses
¥2.203B
2.86%
0.99×
Property and equipment
17.47%