2.129
Revenue¥B
1.404
1.491
1.567
1.657
1.705
1.786
1.864
1.985
2.129
2.241
2.303
5.62%
5.18%
44
12.97
Revenue growth%
26.74
25.98
23.92
26.07
24.51
25.69
27.08
26.30
23.51
23.62
15.54
25.69
25.83
7
17.92
Gross margin%
7.01
7.37
5.32
5.98
5.62
3.81
4.95
3.67
4.98
5.19
2.72
4.95
5.26
38
23.04
Operating margin%
12.62
12.94
14.90
12.69
10.82
9.05
7.74
5.72
7.40
6.58
11.98
7.40
9.94
66
14.92
Net margin%
17.51
14.64
16.69
17.74
14.88
12.81
10.28
11.48
8.59
7.66
10.87
10.28
13.73
79
24.86
P/E ratio (avg)x
16.23
18.22
17.35
17.98
20.78
20.65
24.14
28.21
31.14
36.09
14.02
28.21
20.71
8
36.54
EV/EBITx
8.034
7.902
6.955
6.828
6.318
5.808
5.445
5.106
5.413
5.450
30.84
5.445
6.063
53
6.58
FCF yield (avg)%
8.07
11.04
13.97
15.17
16.24
18.92
19.93
21.73
21.18
22.86
13.97
21.18
17.58
32
24.85
FCF margin%
4.53
6.28
9.10
9.96
12.17
11.29
12.45
9.47
9.62
11.71
9.88
11.29
9.79
76
1.242
FCF / Net incomex
1.132
1.239
1.315
1.403
1.428
1.542
1.521
1.338
1.301
1.150
0.595
1.338
1.327
77
20.22
ROIC%
26.37
24.70
25.21
24.07
25.86
23.62
25.51
26.45
25.26
27.99
22.40
25.51
25.38
77
12.02
Return on equity%
4.18
4.78
3.49
0.73
1.04
0.40
2.58
2.22
0.40
3.19
29.57
2.22
2.40
75
11.54
Return on assets%
12.77
10.57
9.98
12.68
13.52
12.27
9.48
9.23
12.08
13.63
20.59
12.08
12.18
92
118.32
EPS¥
166.56
167.25
160.27
165.46
175.38
162.32
176.04
165.27
165.94
153.25
124.64
(2.66%)
(0.95%)
—
25.41
EPS growth%
29.15
27.84
26.65
27.26
25.12
25.56
23.70
26.54
27.40
25.21
27.00
25.56
26.60
68
65.40
Bookvalue per sh¥
234.84
245.44
259.34
278.41
301.60
342.44
338.02
328.31
375.81
374.95
132.57
4.45%
5.60%
—
143.85
FCF per share¥
330.93
379.05
447.04
447.02
527.34
587.91
568.59
641.22
625.66
721.31
49.57
6.46%
10.12%
—
27.48
Dividend per sh¥
135.34
125.22
115.46
112.80
107.89
113.49
120.79
126.01
133.64
136.37
67.50
4.80%
0.60%
—
27.83
Div yield (avg)%
30.19
32.88
32.00
34.14
31.35
31.53
28.68
28.06
25.56
22.69
11.17
28.06
30.77
84
13.16
Payout ratio%
12.13
9.69
9.14
10.51
10.33
9.94
9.99
7.91
7.67
5.65
13.03
7.91
9.82
47
17.62
Shares (diluted)M
23.35
24.02
26.77
28.56
31.10
31.05
35.49
36.13
41.67
46.81
17.76
8.52%
7.97%
51
3.00
Buyback yield%
16.58
14.21
13.01
13.10
14.15
16.80
17.89
18.80
16.42
17.10
25.94
17.10
16.50
26
0.294
D/E ratiox
1.065
0.964
1.018
1.024
0.938
0.954
1.026
0.959
0.898
0.775
1.789
0.954
0.962
75
0.690
Enterprise value¥B
1.936
1.756
1.902
1.726
1.796
1.989
1.737
1.921
2.082
1.818
2.891
0.24%
(0.50%)
19
1.936
LT debt¥B
2.531
2.504
2.787
3.308
3.837
3.915
4.377
4.579
4.456
4.598
2.552
3.69%
6.52%
80
Revenue
¥2.241B
5.18%
1.00×
Cost of revenue
¥1.213B
5.44%
1.03×
Operating expenses
¥365.4M
4.53%
0.94×
Cash and investments
16.89%
Property and equipment
16.43%