3.457
Revenue¥B
2.436
2.588
2.737
2.904
3.193
3.379
3.630
3.939
4.226
3.831
3.817
7.79%
7.22%
40
11.79
Revenue growth%
23.85
23.39
22.60
23.06
21.01
21.76
23.17
25.09
25.39
27.53
12.52
23.17
23.28
30
9.25
Gross margin%
21.37
22.09
20.40
21.83
24.21
21.76
18.95
21.91
20.59
2.25
16.18
21.76
21.80
7
23.54
Operating margin%
23.53
20.78
19.65
19.48
21.39
18.50
16.05
14.62
12.27
3.54
26.79
16.05
19.57
46
17.36
Net margin%
32.51
31.87
30.34
30.71
28.69
31.39
33.79
32.93
30.91
9.39
23.04
31.39
31.15
18
13.99
P/E ratio (avg)x
35.92
39.11
36.50
35.51
39.48
44.49
48.07
51.63
53.46
34.36
14.61
48.07
39.61
43
22.70
EV/EBITx
31.50
34.92
36.78
37.18
39.17
43.42
50.54
59.32
63.07
33.10
27.52
50.54
38.17
92
18.40
FCF yield (avg)%
14.97
15.36
13.83
15.28
12.98
12.48
13.58
15.23
13.36
23.11
16.04
13.36
14.40
41
14.09
FCF margin%
8.99
11.87
9.36
8.53
7.79
5.33
8.18
9.37
12.32
4.71
11.11
8.18
8.76
74
0.936
FCF / Net incomex
1.091
1.182
1.322
1.484
1.414
1.350
1.384
1.450
1.434
0.677
1.460
1.414
1.367
83
4.49
ROIC%
20.65
22.61
23.70
22.76
23.85
25.21
24.19
21.54
21.31
17.78
24.98
23.85
22.69
15
16.76
Return on equity%
20.34
20.75
20.91
22.01
22.16
23.04
21.52
22.94
25.05
5.36
19.37
22.94
22.08
52
20.96
Return on assets%
10.39
8.44
6.94
9.08
8.61
10.30
13.29
14.00
11.91
23.00
27.47
11.91
9.69
5
65.15
EPS¥
51.96
47.90
42.58
38.69
38.61
41.37
44.41
44.45
39.76
72.12
80.45
0.55%
(2.67%)
—
15.57
EPS growth%
9.26
11.40
13.64
12.57
13.17
15.35
17.57
19.65
21.84
10.43
6.07
17.57
13.41
39
50.69
Bookvalue per sh¥
35.15
39.08
43.96
50.41
49.91
52.92
59.67
56.16
61.06
25.35
27.60
3.91%
7.50%
—
69.88
FCF per share¥
69.85
67.50
64.61
67.05
77.07
90.88
105.76
105.24
103.56
84.55
91.53
9.08%
5.73%
—
27.64
Dividend per sh¥
16.73
15.74
15.77
13.74
13.66
13.70
13.65
12.08
12.73
17.26
95.05
(1.52%)
(3.64%)
—
5.75
Div yield (avg)%
6.10
9.07
10.69
11.17
9.24
11.05
10.65
11.70
13.49
17.90
17.79
11.05
10.67
12
24.04
Payout ratio%
27.36
26.20
25.48
26.80
23.80
25.81
24.41
22.67
24.11
12.22
3.81
24.11
25.65
52
21.73
Shares (diluted)M
20.46
19.86
21.43
22.48
21.40
20.02
19.97
21.05
20.95
22.97
22.80
(1.40%)
1.39%
25
12.46
Buyback yield%
31.17
31.96
30.63
29.25
26.69
24.32
21.87
24.09
24.04
3.70
15.77
24.09
27.86
81
0.121
D/E ratiox
1.450
1.624
1.690
1.811
2.170
2.325
2.579
2.515
2.837
0.583
0.535
2.515
1.991
37
2.313
Enterprise value¥B
0.550
0.613
0.709
0.829
1.002
1.206
1.439
1.713
1.792
0.889
1.209
16.66%
14.48%
36
1.168
LT debt¥B
0.915
0.816
0.759
0.699
0.630
0.658
0.577
0.589
0.574
3.441
0.417
(3.89%)
(4.20%)
75
Revenue
¥4.226B
7.22%
1.00×
Cost of revenue
¥2.597B
7.05%
0.98×
Operating expenses
¥920.3M
7.70%
1.05×
Property and equipment
18.89%