3.486
Revenue¥B
2.372
2.508
2.603
2.698
2.755
2.912
3.015
3.146
3.183
3.354
3.730
4.01%
3.94%
5
8.99
Revenue growth%
36.07
36.92
36.20
35.41
33.73
35.05
36.05
34.89
33.40
33.55
4.62
34.89
35.23
55
24.21
Gross margin%
3.15
5.97
5.26
6.92
7.60
6.29
7.36
9.04
11.03
8.21
16.57
8.21
7.14
19
19.80
Operating margin%
7.21
6.88
4.54
3.38
2.69
2.46
4.80
2.47
3.43
4.72
22.75
3.43
3.98
91
15.11
Net margin%
11.31
9.61
6.83
4.52
3.31
3.14
4.63
3.53
3.55
3.74
19.76
3.55
4.13
49
17.02
P/E ratio (avg)x
25.75
28.65
32.07
31.08
34.84
31.38
35.33
38.46
38.81
40.31
25.35
38.46
33.46
80
31.73
EV/EBITx
29.09
31.91
34.95
33.31
34.45
35.35
34.71
32.45
30.00
31.11
7.885
32.45
32.88
76
21.13
FCF yield (avg)%
1.78
3.26
2.00
2.25
4.43
6.01
5.38
3.39
2.69
1.95
24.13
3.39
2.98
60
7.68
FCF margin%
0.40
0.40
0.40
2.35
0.40
2.69
4.41
3.18
1.11
2.47
10.01
2.69
1.73
94
0.927
FCF / Net incomex
1.879
1.740
1.877
1.984
1.991
1.995
2.000
2.152
1.994
2.318
1.705
2.000
1.993
78
15.39
ROIC%
13.89
15.19
12.51
15.39
14.57
15.10
17.58
16.64
18.98
21.92
26.18
17.58
15.29
7
16.08
Return on equity%
18.26
18.75
17.89
17.15
15.74
15.83
14.63
14.69
16.24
16.95
13.71
15.83
16.59
85
12.52
Return on assets%
8.86
7.05
7.58
10.37
8.11
9.11
10.20
12.42
9.66
9.19
16.61
9.66
9.15
69
191.05
EPS¥
250.40
277.77
311.86
353.01
352.37
341.59
368.00
347.97
357.45
355.71
210.73
0.19%
2.64%
—
8.15
EPS growth%
2.49
4.29
5.83
3.71
4.86
3.94
4.85
6.60
5.69
4.34
14.66
4.85
4.60
59
246.72
Bookvalue per sh¥
118.77
132.53
153.07
152.08
147.85
155.80
185.41
220.89
260.47
295.42
174.22
14.85%
9.48%
—
139.92
FCF per share¥
315.93
283.00
247.38
218.29
217.56
188.06
195.58
211.21
210.57
187.29
205.32
(2.95%)
(5.27%)
—
168.99
Dividend per sh¥
327.03
383.89
425.39
474.60
506.78
594.03
699.46
799.80
772.60
902.07
75.66
12.22%
10.34%
—
26.21
Div yield (avg)%
22.38
21.64
19.52
17.36
17.87
15.87
17.45
17.21
18.51
20.69
20.01
17.45
18.19
64
16.48
Payout ratio%
12.19
12.52
14.52
14.73
14.44
15.48
16.64
15.30
13.57
15.91
7.95
15.48
14.62
61
6.558
Shares (diluted)M
6.595
6.246
5.800
6.281
5.497
5.641
5.458
4.807
4.986
5.495
6.450
(0.01%)
(1.27%)
8
12.65
Buyback yield%
26.49
28.62
30.94
30.34
29.71
28.82
30.28
32.58
35.15
33.95
10.03
32.58
30.31
6
0.214
D/E ratiox
1.710
1.883
2.112
2.461
2.467
2.453
2.541
2.504
2.549
2.835
0.325
2.541
2.464
12
3.687
Enterprise value¥B
2.886
2.828
2.940
3.121
2.774
2.792
2.633
2.694
2.516
2.226
2.286
(4.31%)
(3.08%)
86
0.833
LT debt¥B
0.345
0.378
0.397
0.370
0.328
0.336
0.296
0.297
0.269
0.295
2.896
(2.10%)
(0.89%)
17
Revenue
¥3.354B
3.94%
1.00×
Cost of revenue
¥2.348B
3.94%
1.00×
Operating expenses
¥505.2M
4.13%
1.02×
Property and equipment
17.96%
Goodwill & intangibles
17.08%
Spread over hurdle
(0.23%)