1.285
Revenue¥B
1.958
2.153
2.304
2.488
2.735
3.021
3.220
3.404
3.691
3.930
1.321
7.52%
8.24%
66
18.98
Revenue growth%
1.92
4.21
1.88
0.40
0.40
0.40
0.62
0.43
3.42
2.72
17.47
0.62
1.25
28
23.98
Gross margin%
24.09
24.00
23.39
22.68
20.30
21.55
23.82
24.45
25.63
25.80
27.53
24.45
23.91
34
13.76
Operating margin%
24.71
24.64
25.60
26.87
26.16
24.21
23.29
22.67
23.35
25.86
19.14
23.35
24.67
27
19.44
Net margin%
31.93
30.74
32.55
34.68
32.38
31.37
29.21
28.00
28.32
26.55
28.04
28.32
31.05
58
15.99
P/E ratio (avg)x
36.63
39.80
39.29
40.64
43.39
46.69
44.30
40.09
37.37
34.83
29.98
40.09
39.94
63
22.16
EV/EBITx
47.78
50.06
56.45
62.69
73.28
77.11
88.00
87.77
92.79
89.89
24.66
88.00
75.20
66
25.05
FCF yield (avg)%
17.53
15.77
18.61
15.95
17.02
18.19
19.29
22.12
24.09
23.92
5.68
22.12
18.40
10
17.57
FCF margin%
24.85
27.21
25.13
27.77
25.67
25.38
23.06
25.55
26.84
27.66
5.64
25.55
25.61
30
1.052
FCF / Net incomex
1.818
1.684
1.818
1.609
1.695
1.614
1.444
1.299
1.211
1.307
0.325
1.307
1.611
29
24.76
ROIC%
18.67
16.63
16.43
18.47
15.96
18.40
16.63
17.52
19.84
22.24
14.43
18.40
17.96
30
23.24
Return on equity%
9.29
11.54
9.97
7.65
9.76
12.18
13.00
16.00
17.07
15.28
4.02
15.28
11.86
73
18.96
Return on assets%
19.12
16.94
16.39
17.09
17.46
18.73
19.10
17.95
18.27
17.12
28.93
18.27
17.71
49
207.67
EPS¥
38.98
43.57
45.77
47.83
52.94
50.53
50.18
54.27
61.95
60.47
232.24
2.70%
4.13%
—
15.05
EPS growth%
22.31
19.56
20.07
17.39
15.69
13.50
15.97
15.73
14.00
12.31
11.81
14.00
15.85
42
169.92
Bookvalue per sh¥
114.38
111.13
120.04
117.05
134.19
152.67
152.53
152.45
150.54
156.02
236.68
3.06%
4.71%
—
214.67
FCF per share¥
197.18
201.26
202.52
195.86
214.94
239.33
259.64
305.69
344.35
339.56
53.34
9.58%
6.01%
—
63.81
Dividend per sh¥
190.64
181.37
174.31
192.14
223.86
212.75
247.44
289.77
278.91
312.64
205.83
6.91%
6.16%
—
18.68
Div yield (avg)%
7.28
9.55
11.66
14.40
12.72
10.67
11.62
13.30
10.53
13.23
5.63
11.62
11.64
38
18.75
Payout ratio%
22.43
23.17
22.64
22.08
21.00
18.54
16.02
16.14
16.83
15.10
23.36
16.14
19.77
46
5.424
Shares (diluted)M
8.358
9.388
10.98
10.41
10.45
10.98
12.80
12.59
12.74
13.91
5.382
5.90%
6.02%
35
9.00
Buyback yield%
19.89
22.34
22.99
21.11
18.75
16.81
16.55
19.36
19.78
20.62
16.59
19.36
19.83
94
0.456
D/E ratiox
1.655
1.914
2.191
2.456
2.745
2.903
2.749
2.868
3.268
3.183
0.250
2.903
2.747
78
0.292
Enterprise value¥B
1.449
1.530
1.439
1.591
1.542
1.507
1.383
1.365
1.354
1.436
2.802
(1.41%)
(0.61%)
33
4.547
LT debt¥B
1.484
1.381
1.437
1.555
1.528
1.481
1.463
1.549
1.712
1.965
4.243
5.16%
4.23%
12
Revenue
¥3.930B
8.24%
1.00×
Cost of revenue
¥2.048B
8.52%
1.03×
Operating expenses
¥534.0M
6.95%
0.89×
Property and equipment
18.35%