1.612
Revenue¥B
2.487
2.611
2.744
2.800
2.924
3.001
3.138
3.274
3.405
3.529
1.781
3.83%
3.86%
75
28.49
Revenue growth%
20.61
22.89
24.57
27.08
27.55
26.12
23.21
22.52
25.41
23.40
24.48
23.40
23.98
54
8.90
Gross margin%
16.04
16.38
14.00
11.77
9.10
11.54
10.69
9.63
7.32
4.61
3.26
9.63
11.11
28
28.67
Operating margin%
11.78
9.16
6.39
7.09
6.22
6.33
8.58
7.26
4.73
2.93
13.66
6.33
6.74
20
6.95
Net margin%
19.06
21.52
22.60
21.10
18.25
16.81
15.13
17.01
15.70
15.65
27.38
15.70
17.63
81
27.02
P/E ratio (avg)x
10.85
10.58
12.35
12.33
14.60
16.48
19.16
19.95
23.23
23.12
21.08
19.95
15.54
34
36.15
EV/EBITx
12.37
11.51
11.52
11.24
10.88
10.70
10.10
10.45
10.49
9.051
24.76
10.45
10.79
11
12.23
FCF yield (avg)%
0.40
0.40
0.40
2.58
0.40
0.40
3.04
1.58
0.40
0.40
16.18
0.40
0.40
62
8.86
FCF margin%
7.79
8.39
8.30
9.76
12.47
10.34
10.43
11.40
11.07
8.33
19.08
10.43
10.05
54
1.319
FCF / Net incomex
0.804
0.844
0.829
0.810
0.839
0.856
0.862
0.895
0.991
1.104
0.206
0.895
0.850
22
2.57
ROIC%
20.75
21.61
24.00
23.92
24.63
24.19
24.78
23.81
24.80
23.25
21.56
24.19
23.96
21
25.95
Return on equity%
28.12
29.49
29.43
28.05
28.12
28.01
25.60
25.31
26.31
29.18
7.92
26.31
28.08
26
10.20
Return on assets%
28.53
30.31
30.99
28.83
28.90
29.99
27.45
26.99
29.80
30.06
7.59
29.80
29.35
45
77.77
EPS¥
222.25
219.82
225.69
246.94
229.63
254.23
233.96
222.39
202.10
178.33
83.34
(4.93%)
(2.38%)
—
20.06
EPS growth%
19.90
21.76
21.66
19.77
21.81
20.97
18.40
19.19
21.00
18.15
25.05
19.19
20.43
33
113.04
Bookvalue per sh¥
215.16
194.63
202.81
207.89
191.89
178.09
174.88
172.41
173.91
168.49
57.59
(2.57%)
(1.97%)
—
225.02
FCF per share¥
90.35
85.13
74.72
72.43
77.65
83.84
90.40
90.36
83.98
73.89
110.26
(0.99%)
(2.00%)
—
278.12
Dividend per sh¥
66.38
71.49
80.12
85.89
90.13
88.79
98.56
109.12
118.83
116.03
51.11
5.18%
5.49%
—
21.81
Div yield (avg)%
4.93
2.88
3.28
5.85
4.83
4.04
3.15
1.38
3.36
2.82
5.46
3.15
3.32
20
12.56
Payout ratio%
25.25
24.29
25.18
24.79
23.92
21.72
24.41
26.82
27.87
30.10
5.69
26.82
24.99
48
3.816
Shares (diluted)M
5.380
6.257
6.652
6.440
6.197
7.123
8.023
8.353
9.298
9.839
3.861
9.69%
7.10%
5
27.03
Buyback yield%
12.39
12.12
14.48
15.36
17.95
20.20
17.87
15.22
16.60
17.33
14.83
17.33
15.98
71
0.101
D/E ratiox
1.246
1.134
1.185
1.327
1.399
1.404
1.517
1.558
1.639
1.790
0.679
1.558
1.402
38
1.749
Enterprise value¥B
2.051
2.212
2.492
2.580
2.386
2.535
2.360
2.607
2.361
2.425
0.725
0.32%
1.14%
20
1.910
LT debt¥B
0.934
1.031
1.043
1.223
1.208
1.388
1.378
1.575
1.705
2.059
1.520
11.25%
9.11%
73
Revenue
¥3.529B
3.86%
1.00×
Cost of revenue
¥2.470B
3.86%
1.00×
Operating expenses
¥571.5M
4.05%
1.02×
Property and equipment
19.55%
Goodwill & intangibles
18.95%