1.546
Revenue¥B
4.105
4.199
4.308
4.345
4.299
4.320
4.363
4.414
4.464
1.716
1.708
0.54%
0.74%
86
5.91
Revenue growth%
33.40
31.48
31.26
32.07
31.97
31.88
33.03
33.26
35.13
24.61
29.32
33.03
32.02
53
20.91
Gross margin%
22.76
22.17
19.77
19.47
21.73
21.87
21.18
18.89
18.36
3.52
10.43
21.18
21.45
17
22.67
Operating margin%
4.65
7.03
4.71
3.49
5.74
4.36
3.29
2.62
0.40
6.63
6.42
3.29
4.50
49
15.20
Net margin%
11.77
11.61
11.55
13.93
13.75
13.02
15.55
14.90
12.91
16.02
12.28
13.75
12.97
48
6.319
P/E ratio (avg)x
12.92
13.79
14.04
14.87
14.26
13.85
15.27
17.12
17.69
6.409
30.04
15.27
14.15
92
37.05
EV/EBITx
43.60
51.99
52.51
54.43
55.85
66.61
68.02
80.30
96.87
23.09
9.859
68.02
55.14
80
25.64
FCF yield (avg)%
14.84
16.13
13.36
10.51
8.83
10.47
11.05
12.53
10.29
2.35
8.11
10.47
11.79
36
7.66
FCF margin%
5.62
5.57
6.25
6.88
4.37
3.31
2.59
4.33
1.87
9.61
20.45
3.31
4.35
8
0.190
FCF / Net incomex
1.856
2.125
2.228
2.055
2.002
1.867
1.819
1.689
1.761
1.476
0.201
1.819
1.861
53
26.66
ROIC%
17.63
20.29
18.76
18.98
16.83
17.56
17.58
17.62
20.32
28.31
27.62
17.58
18.20
20
15.24
Return on equity%
25.25
22.57
19.86
18.88
16.88
16.84
14.42
13.05
12.11
18.89
29.51
14.42
17.88
50
14.52
Return on assets%
10.60
9.53
6.73
4.82
5.32
4.94
4.78
3.15
3.74
16.90
13.20
4.78
5.13
11
55.38
EPS¥
27.70
27.76
26.99
26.39
25.27
26.53
27.00
26.19
24.50
59.42
62.98
(1.48%)
(0.56%)
—
25.99
EPS growth%
23.26
25.70
25.98
23.27
22.29
21.52
18.94
17.40
16.31
9.88
13.88
18.94
22.77
60
24.15
Bookvalue per sh¥
92.72
98.84
90.29
88.99
81.66
72.37
71.76
70.40
66.13
73.65
36.81
(5.76%)
(3.19%)
—
64.46
FCF per share¥
95.60
102.25
107.13
103.19
100.18
100.03
88.64
95.26
84.84
61.86
100.74
(3.84%)
(0.87%)
—
104.74
Dividend per sh¥
164.22
181.13
206.05
220.98
212.66
212.41
213.59
232.08
270.63
103.94
53.65
4.14%
5.85%
—
27.43
Div yield (avg)%
24.00
24.91
22.02
20.01
19.94
18.48
17.65
16.97
17.69
10.06
11.67
17.69
19.98
45
20.67
Payout ratio%
28.76
27.09
27.11
29.64
27.40
27.30
28.36
28.71
30.06
2.38
14.78
28.36
28.54
80
21.83
Shares (diluted)M
28.41
27.83
25.29
22.77
20.97
20.13
20.56
19.35
19.27
22.13
22.66
(3.28%)
(2.50%)
83
12.73
Buyback yield%
17.15
14.32
14.09
16.68
13.81
15.14
14.14
16.98
16.41
22.49
16.62
15.14
15.78
85
1.245
D/E ratiox
2.155
2.184
2.327
2.622
2.825
2.829
2.755
2.707
2.618
0.988
0.279
2.755
2.620
16
3.425
Enterprise value¥B
2.057
1.963
2.142
2.013
1.919
1.788
1.955
2.148
1.957
1.936
3.041
(0.56%)
(0.64%)
8
0.363
LT debt¥B
3.195
3.513
3.700
3.740
3.411
3.480
3.435
3.134
3.020
2.864
3.274
(4.18%)
1.13%
18
Revenue
¥4.464B
0.74%
1.00×
Cost of revenue
¥3.125B
0.74%
1.00×
Operating expenses
¥890.2M
0.70%
1.00×
Property and equipment
14.63%