3.461
Revenue¥B
3.330
3.636
3.974
4.355
4.674
5.148
5.697
6.209
6.694
7.417
3.649
9.68%
9.40%
18
29.86
Revenue growth%
25.31
26.50
29.47
27.90
26.36
25.99
27.48
30.44
27.44
24.58
26.41
27.44
26.97
41
24.15
Gross margin%
18.50
18.89
19.49
18.17
15.71
13.72
15.52
12.96
9.97
7.45
9.62
12.96
15.62
63
15.10
Operating margin%
0.40
0.40
0.46
0.40
2.25
1.16
0.40
2.87
2.33
1.64
18.70
1.64
0.81
16
24.60
Net margin%
10.42
7.82
5.60
5.08
7.10
6.78
4.61
4.74
6.83
7.03
23.48
6.78
6.80
73
7.729
P/E ratio (avg)x
35.94
36.95
34.74
35.45
34.60
31.28
32.70
31.93
27.94
27.55
28.08
31.28
33.65
52
35.35
EV/EBITx
19.09
21.09
23.44
25.97
30.24
32.19
35.79
36.33
41.26
46.89
20.95
36.33
31.22
22
9.20
FCF yield (avg)%
11.34
10.89
12.44
14.12
16.40
17.73
20.19
23.08
23.54
26.17
12.06
23.08
17.06
90
23.44
FCF margin%
14.93
16.50
18.66
19.16
18.34
21.26
22.95
25.15
26.96
28.53
29.58
25.15
20.21
40
0.744
FCF / Net incomex
1.133
1.065
1.108
1.286
1.443
1.567
1.507
1.492
1.486
1.399
1.349
1.492
1.421
23
7.81
ROIC%
19.27
16.57
16.23
18.83
17.51
18.83
15.98
16.66
16.27
16.33
5.09
16.33
16.62
56
22.50
Return on equity%
2.23
2.14
0.40
0.40
0.40
0.40
1.93
1.39
2.29
2.46
28.30
1.93
1.66
55
24.08
Return on assets%
8.60
7.68
7.15
4.83
4.44
2.08
2.60
4.53
2.26
1.80
24.50
2.26
4.48
44
196.15
EPS¥
72.09
73.32
77.62
81.40
83.12
84.05
79.50
86.46
84.33
76.65
210.43
(1.61%)
(0.04%)
—
20.62
EPS growth%
20.49
21.84
19.57
18.90
21.01
18.46
19.84
18.91
16.32
13.51
14.63
18.46
19.24
56
151.26
Bookvalue per sh¥
107.12
116.33
118.99
123.43
138.42
137.84
138.39
137.18
150.93
178.75
161.80
5.25%
6.86%
—
184.06
FCF per share¥
74.04
70.96
72.45
67.01
71.38
70.52
77.72
76.74
79.21
75.12
115.43
1.03%
(0.25%)
—
38.82
Dividend per sh¥
36.00
33.16
29.71
32.50
29.83
32.38
28.44
29.38
32.16
31.66
107.82
1.20%
(2.70%)
—
22.94
Div yield (avg)%
3.61
2.94
2.66
4.98
2.33
0.74
1.96
0.40
0.40
0.40
20.09
0.40
2.15
41
21.83
Payout ratio%
6.16
7.64
10.13
11.22
10.18
10.76
7.80
4.99
4.77
4.14
8.02
4.99
7.72
60
24.35
Shares (diluted)M
19.47
18.34
17.30
17.48
15.16
13.99
14.08
12.92
11.20
11.16
24.83
(5.95%)
(5.84%)
29
25.65
Buyback yield%
14.08
11.40
9.77
10.57
11.50
12.65
12.87
14.08
16.70
15.38
29.17
14.08
12.76
61
1.157
D/E ratiox
1.529
1.549
1.749
1.936
2.156
2.354
2.336
2.456
2.458
2.498
1.605
2.456
2.246
29
2.802
Enterprise value¥B
4.336
3.908
3.604
3.941
4.084
4.377
4.963
5.123
5.644
5.976
5.125
7.91%
2.52%
94
3.005
LT debt¥B
2.518
2.665
2.928
3.471
3.582
4.045
4.612
4.950
5.606
5.515
2.162
9.02%
8.82%
13
Revenue
¥7.417B
9.40%
1.00×
Cost of revenue
¥3.967B
9.26%
0.99×
Operating expenses
¥1.227B
9.75%
1.03×
Property and equipment
15.94%