6.872
Revenue¥B
3.532
3.887
4.272
4.721
5.027
5.508
5.966
6.462
7.026
7.463
7.611
8.22%
8.54%
63
23.93
Revenue growth%
27.50
30.14
27.81
25.22
24.75
27.40
25.05
27.61
30.46
30.82
23.18
27.61
27.56
71
15.87
Gross margin%
9.06
6.54
9.05
11.51
12.04
14.15
14.88
17.24
16.79
19.49
15.09
16.79
13.10
92
22.76
Operating margin%
18.68
16.61
19.48
19.89
18.88
19.54
18.66
17.32
18.71
17.16
20.82
18.66
18.70
78
11.43
Net margin%
32.32
34.07
32.46
32.02
33.26
33.06
30.37
30.97
32.54
29.85
18.45
30.97
32.39
17
32.62
P/E ratio (avg)x
9.769
9.897
10.80
11.60
12.69
11.31
11.90
11.45
10.82
11.35
29.52
11.35
11.33
24
22.62
EV/EBITx
11.74
11.35
11.61
11.88
14.05
15.45
17.20
17.02
19.85
22.18
27.65
17.20
14.75
16
20.94
FCF yield (avg)%
5.84
5.77
7.54
6.92
5.80
3.94
5.52
6.41
8.00
6.32
7.61
6.32
6.08
39
20.02
FCF margin%
18.70
17.64
15.93
13.62
15.91
15.60
18.41
18.94
19.66
17.48
17.81
18.41
17.56
38
1.520
FCF / Net incomex
2.172
2.262
2.482
2.518
2.752
3.199
3.840
4.284
4.470
4.530
0.288
4.284
2.975
90
16.55
ROIC%
4.77
5.32
4.59
3.61
4.06
1.81
3.08
2.85
4.93
3.73
17.08
3.08
3.90
7
23.46
Return on equity%
11.78
11.45
10.58
9.74
12.70
13.79
15.20
15.65
16.69
15.80
16.72
15.65
13.25
70
7.01
Return on assets%
18.04
17.81
17.78
17.52
19.80
20.73
23.17
25.81
26.39
26.83
4.84
25.81
20.26
69
62.12
EPS¥
97.37
97.58
96.20
102.97
115.31
125.66
146.25
144.19
169.05
192.26
69.33
10.77%
6.96%
—
22.91
EPS growth%
18.42
20.96
18.13
20.97
20.73
21.97
20.22
19.48
20.88
19.59
12.21
20.22
20.48
27
84.39
Bookvalue per sh¥
55.04
52.96
49.80
49.22
48.63
50.35
53.22
58.13
58.11
63.65
157.52
5.53%
1.19%
—
95.20
FCF per share¥
161.31
172.24
151.48
135.48
141.51
156.37
140.47
145.71
160.30
143.12
47.87
0.23%
(1.27%)
—
147.95
Dividend per sh¥
80.39
86.56
86.17
85.25
89.17
83.35
82.04
82.85
75.64
65.88
109.67
(5.87%)
(1.50%)
—
2.15
Div yield (avg)%
5.97
7.54
8.49
9.95
8.86
10.89
10.19
11.48
12.71
9.88
28.95
10.89
9.92
26
17.31
Payout ratio%
24.62
26.11
26.29
25.87
28.78
27.09
25.09
22.26
19.80
17.29
26.65
22.26
25.48
45
40.78
Shares (diluted)M
32.61
28.80
28.85
24.41
24.40
24.18
25.19
26.49
22.67
19.76
40.57
(4.13%)
(6.28%)
5
5.66
Buyback yield%
21.23
21.59
20.10
21.89
24.12
25.97
28.20
26.63
28.55
30.36
21.17
28.20
25.05
63
1.359
D/E ratiox
1.872
1.880
1.664
1.515
1.433
1.448
1.360
1.187
1.152
1.073
0.126
1.187
1.440
27
2.912
Enterprise value¥B
11.15
12.51
14.60
14.30
15.58
17.57
19.21
20.71
24.82
24.62
8.067
9.58%
8.22%
47
6.496
LT debt¥B
3.534
3.560
3.748
3.396
3.106
2.947
3.028
3.227
3.314
3.520
6.469
2.53%
(0.27%)
37
Revenue
¥7.463B
8.54%
1.00×
Cost of revenue
¥4.522B
8.03%
0.95×
Operating expenses
¥1.080B
9.61%
1.10×
Property and equipment
17.57%