3.533
Revenue¥B
2.569
2.770
2.993
3.262
3.499
3.737
3.990
4.339
4.768
5.168
3.678
8.12%
8.34%
41
21.94
Revenue growth%
14.30
11.70
13.00
12.62
14.86
14.99
15.44
14.38
13.60
15.51
10.34
14.99
14.34
33
4.87
Gross margin%
21.60
23.76
21.76
22.04
21.49
21.35
20.03
18.60
18.74
16.39
16.84
18.74
21.42
30
20.11
Operating margin%
6.61
8.22
8.46
7.59
7.27
5.41
3.80
2.16
0.40
0.40
9.46
2.16
6.01
55
18.06
Net margin%
17.52
17.61
16.80
18.88
21.79
19.51
18.47
20.72
23.68
25.04
13.41
20.72
19.20
22
28.86
P/E ratio (avg)x
21.26
20.99
22.34
25.37
26.55
27.24
26.25
24.27
22.25
25.14
12.90
25.14
24.70
71
7.211
EV/EBITx
5.191
4.589
4.873
4.692
4.717
4.933
4.552
4.792
5.084
5.007
35.98
4.933
4.833
38
3.32
FCF yield (avg)%
30.02
27.38
26.61
26.35
25.25
28.21
30.82
28.44
25.63
26.30
13.16
28.21
27.00
76
25.13
FCF margin%
12.62
11.42
11.35
10.30
10.69
13.54
14.70
14.36
12.66
14.53
27.50
14.36
12.64
45
0.665
FCF / Net incomex
0.743
0.775
0.845
0.926
0.807
0.853
0.920
0.846
0.855
0.784
0.216
0.853
0.845
62
19.92
ROIC%
18.90
21.83
23.65
23.25
24.76
25.40
26.68
26.71
25.34
26.22
24.34
26.22
25.05
84
9.66
Return on equity%
11.97
13.02
11.62
10.65
8.79
6.28
8.99
8.90
11.74
9.81
20.08
8.99
10.23
58
3.16
Return on assets%
8.03
6.70
5.29
7.51
10.33
13.27
11.80
12.21
9.34
9.34
7.37
11.80
9.34
84
49.21
EPS¥
113.02
118.25
122.15
111.65
119.76
127.16
110.24
108.35
100.20
98.88
53.96
(3.76%)
(2.38%)
—
19.92
EPS growth%
29.09
30.24
28.36
26.11
25.91
25.97
26.72
26.72
26.07
28.85
23.51
26.72
26.72
86
139.48
Bookvalue per sh¥
115.69
119.35
113.05
114.97
127.43
139.58
139.68
138.37
133.46
140.01
80.83
1.90%
0.65%
—
161.36
FCF per share¥
223.07
221.71
210.99
200.61
198.70
190.08
195.88
182.83
178.00
203.71
183.24
0.50%
(1.33%)
—
94.12
Dividend per sh¥
163.16
183.27
169.24
174.53
171.27
161.94
150.90
145.56
138.87
124.67
141.74
(6.15%)
(1.71%)
—
6.13
Div yield (avg)%
35.01
34.42
33.52
36.20
34.43
33.29
33.79
34.24
35.62
36.24
8.21
34.24
34.42
76
8.61
Payout ratio%
2.50
1.19
2.54
3.00
2.51
2.15
4.87
3.98
1.52
0.40
19.13
2.15
2.51
91
15.64
Shares (diluted)M
17.39
19.48
20.28
23.30
24.09
25.99
25.53
29.31
29.59
33.60
16.28
6.88%
6.42%
59
6.38
Buyback yield%
27.17
27.06
27.92
26.95
27.77
24.83
22.50
19.51
18.27
20.56
27.09
20.56
25.89
6
1.238
D/E ratiox
1.903
1.703
1.644
1.684
1.642
1.582
1.701
1.869
1.743
1.603
1.183
1.701
1.692
83
3.129
Enterprise value¥B
4.700
4.406
4.503
4.618
4.521
4.815
4.561
4.436
4.881
4.514
2.521
(0.03%)
(1.28%)
60
5.578
LT debt¥B
1.754
1.926
2.050
2.212
2.338
2.377
2.626
2.730
2.912
3.435
3.650
8.00%
7.82%
85
Revenue
¥5.168B
8.34%
1.00×
Cost of revenue
¥3.224B
8.51%
1.02×
Operating expenses
¥751.9M
7.78%
0.95×
Property and equipment
17.46%