3.992
Revenue¥B
4.216
4.532
4.734
5.061
5.328
5.776
6.219
6.556
7.008
7.381
4.395
6.74%
6.23%
90
3.23
Revenue growth%
33.04
35.85
37.64
38.71
39.87
41.57
39.69
40.30
41.15
41.26
11.13
41.15
39.78
91
10.32
Gross margin%
10.03
10.21
7.99
8.51
8.32
8.81
11.38
11.35
13.81
11.49
18.33
11.38
10.12
78
19.95
Operating margin%
32.23
29.56
30.11
32.63
31.77
31.32
33.51
34.81
31.83
32.02
3.74
32.02
31.92
17
23.79
Net margin%
6.47
7.75
10.15
8.92
7.59
6.21
7.55
8.08
7.24
6.91
28.75
7.24
7.57
34
25.37
P/E ratio (avg)x
14.46
15.36
13.85
13.50
14.63
13.13
13.59
12.28
11.96
12.64
8.852
12.64
13.55
47
15.99
EV/EBITx
65.94
69.63
82.81
99.61
118.9
119.4
142.2
148.0
168.8
182.0
13.93
148.0
119.2
60
28.18
FCF yield (avg)%
9.82
12.18
10.49
9.26
11.93
14.05
16.25
18.46
19.60
17.06
19.39
17.06
13.11
7
8.16
FCF margin%
11.33
14.21
11.63
14.24
14.51
14.98
12.10
9.72
12.23
14.45
27.18
12.23
13.22
55
1.187
FCF / Net incomex
1.084
1.046
1.029
1.143
1.221
1.240
1.306
1.277
1.127
1.177
1.658
1.240
1.160
65
7.12
ROIC%
1.10
0.40
0.40
0.40
1.52
0.40
0.40
0.40
1.53
0.40
15.51
0.40
0.40
12
22.91
Return on equity%
20.19
17.78
17.64
15.03
13.52
12.82
10.21
11.19
13.82
12.49
20.08
12.49
13.67
58
20.82
Return on assets%
25.90
24.74
25.81
25.42
26.48
23.66
23.87
23.01
25.77
23.26
28.32
23.66
25.08
16
387.02
EPS¥
360.96
332.67
336.63
374.14
343.25
365.25
348.44
325.75
324.94
311.21
421.58
(1.94%)
(2.17%)
—
15.01
EPS growth%
22.81
24.58
25.98
28.67
29.44
30.20
30.00
27.49
26.06
25.34
19.64
27.49
26.78
28
371.24
Bookvalue per sh¥
251.91
276.33
277.02
280.97
292.64
278.18
254.16
279.36
319.65
353.07
290.69
3.83%
4.87%
—
105.63
FCF per share¥
283.82
311.68
318.91
317.57
357.88
393.33
415.96
407.01
430.34
503.94
192.31
7.09%
6.61%
—
311.71
Dividend per sh¥
289.02
310.05
334.18
381.28
406.52
440.03
529.31
621.30
715.29
730.18
240.48
12.43%
11.73%
—
13.44
Div yield (avg)%
15.50
14.16
11.25
14.03
14.53
14.36
15.39
13.46
10.57
8.62
26.01
13.46
14.10
34
4.54
Payout ratio%
23.64
23.36
24.39
26.50
24.82
24.36
23.55
20.75
18.32
20.93
19.03
20.93
23.60
85
6.811
Shares (diluted)M
7.782
8.038
8.709
8.433
7.768
8.778
8.161
9.060
8.889
8.262
6.855
1.24%
1.59%
71
8.68
Buyback yield%
12.35
10.35
11.25
11.95
14.11
12.55
11.98
10.45
12.19
13.84
10.37
12.19
12.08
72
1.057
D/E ratiox
1.300
1.448
1.608
1.661
1.827
1.810
1.695
1.698
1.772
1.993
1.108
1.772
1.697
26
4.419
Enterprise value¥B
7.224
7.614
8.645
10.13
9.757
9.945
9.772
10.09
11.76
13.52
1.091
6.75%
7.93%
38
6.099
LT debt¥B
10.98
12.58
14.94
14.58
15.87
18.82
20.82
25.13
25.39
25.78
6.132
10.19%
10.98%
68
Revenue
¥7.381B
6.23%
1.00×
Cost of revenue
¥4.373B
6.15%
0.99×
Operating expenses
¥898.2M
6.11%
0.99×
Property and equipment
13.77%