2.862
Revenue¥B
4.844
5.086
5.275
5.324
5.594
5.923
6.090
6.390
6.449
6.771
3.068
3.89%
3.77%
32
9.51
Revenue growth%
32.12
33.80
31.38
32.98
35.96
34.78
31.92
29.95
31.96
30.46
13.23
31.92
32.04
19
9.37
Gross margin%
2.68
4.06
6.14
6.40
4.43
2.67
3.34
2.83
0.46
0.40
21.18
2.67
3.08
11
17.16
Operating margin%
20.89
21.03
20.15
18.09
16.68
17.87
15.84
17.40
17.50
16.37
9.30
17.40
17.68
35
15.68
Net margin%
1.68
0.40
0.40
2.01
3.31
0.40
1.06
0.40
0.40
2.27
9.38
0.40
0.73
62
8.030
P/E ratio (avg)x
31.95
32.03
31.00
28.96
30.60
34.62
38.57
41.07
38.41
39.71
20.41
38.57
33.32
75
14.43
EV/EBITx
18.70
17.70
17.71
17.14
18.00
17.58
18.41
19.81
18.90
21.18
34.92
18.90
18.20
53
18.15
FCF yield (avg)%
11.96
9.20
8.40
6.38
7.93
6.81
6.54
5.40
2.81
5.35
3.82
5.40
6.67
89
16.71
FCF margin%
20.75
22.29
19.76
19.40
22.04
23.25
24.67
24.46
26.66
23.69
2.67
24.46
22.77
84
1.470
FCF / Net incomex
1.216
1.178
1.331
1.420
1.578
1.688
2.002
2.402
2.701
2.943
1.559
2.402
1.633
78
17.23
ROIC%
23.55
22.10
21.03
18.11
19.77
19.09
20.46
23.37
20.98
18.81
15.49
20.46
20.72
23
2.93
Return on equity%
9.49
7.33
5.22
3.99
3.18
5.23
3.91
4.40
5.90
3.90
29.49
4.40
4.81
15
27.33
Return on assets%
26.69
27.04
26.55
24.74
22.55
25.34
23.27
21.44
21.65
20.27
10.35
21.65
24.01
33
54.20
EPS¥
225.19
235.06
261.50
248.60
279.72
296.37
324.60
345.40
402.08
430.73
55.44
9.02%
7.69%
—
28.18
EPS growth%
22.33
21.88
22.75
25.05
26.02
25.85
24.36
21.76
24.55
22.74
10.18
24.36
23.55
57
140.85
Bookvalue per sh¥
26.20
27.35
26.49
27.89
26.84
27.10
29.54
29.66
32.80
29.39
89.56
1.83%
0.23%
—
208.48
FCF per share¥
53.68
65.41
75.32
81.34
87.16
103.50
110.97
122.92
129.04
154.78
111.76
12.17%
12.24%
—
29.58
Dividend per sh¥
146.29
153.97
159.17
140.41
124.33
126.49
121.02
119.07
121.42
105.34
118.72
(3.26%)
(3.67%)
—
26.03
Div yield (avg)%
9.76
11.38
9.79
12.40
11.35
12.20
14.71
13.29
16.18
15.84
29.16
14.71
12.30
46
17.80
Payout ratio%
17.90
17.07
15.28
16.50
15.46
14.74
15.32
15.86
18.08
16.99
13.73
15.86
16.18
27
23.38
Shares (diluted)M
25.71
26.90
26.06
25.08
25.40
28.58
27.71
31.63
35.83
34.34
23.07
6.21%
4.21%
27
3.64
Buyback yield%
2.10
4.13
3.63
4.70
4.05
5.64
6.00
3.36
3.76
3.91
2.19
3.91
3.98
74
0.980
D/E ratiox
1.093
1.272
1.331
1.360
1.585
1.778
1.914
2.095
2.289
2.337
0.760
2.095
1.681
41
2.288
Enterprise value¥B
10.38
10.89
10.72
10.94
10.68
11.27
11.19
11.24
11.54
13.62
1.366
4.99%
4.25%
94
2.319
LT debt¥B
0.628
0.670
0.733
0.849
0.890
0.868
0.894
0.984
1.126
1.187
0.442
5.94%
6.63%
78
Revenue
¥6.771B
3.77%
1.00×
Cost of revenue
¥2.948B
4.18%
1.04×
Operating expenses
¥1.580B
3.58%
0.98×
Property and equipment
20.81%