1.595
Revenue¥B
2.224
2.404
2.563
2.722
2.892
3.146
3.343
3.584
3.777
4.057
1.641
7.00%
6.75%
44
19.61
Revenue growth%
5.68
6.08
5.10
7.87
9.76
11.91
10.39
9.64
11.03
11.12
14.21
11.03
9.70
89
15.23
Gross margin%
25.19
27.22
25.92
23.79
26.48
27.11
25.74
26.81
26.54
25.29
19.54
26.54
26.20
38
28.13
Operating margin%
6.11
6.16
4.46
3.19
2.67
0.40
0.40
3.19
0.81
0.40
9.87
0.40
2.93
65
16.16
Net margin%
7.37
4.59
7.20
7.49
5.52
3.31
5.31
2.91
4.33
3.70
17.69
3.70
4.95
79
29.29
P/E ratio (avg)x
45.03
44.19
45.31
45.76
47.88
47.19
48.19
48.73
52.07
49.75
30.59
48.73
47.54
40
29.65
EV/EBITx
24.33
24.50
26.82
26.32
26.78
28.23
25.56
27.84
28.13
31.22
36.23
28.13
26.80
51
20.52
FCF yield (avg)%
13.43
15.06
14.85
16.13
16.75
15.75
15.64
16.99
16.27
17.61
6.09
16.27
15.94
33
17.43
FCF margin%
21.48
19.07
21.69
22.61
24.50
23.92
25.44
23.16
22.17
20.77
8.87
23.16
22.39
81
1.422
FCF / Net incomex
0.831
0.915
1.004
1.136
1.245
1.391
1.441
1.471
1.470
1.357
0.784
1.441
1.301
70
19.20
ROIC%
3.53
4.37
5.50
3.64
0.71
0.40
0.40
0.90
3.89
5.46
23.88
0.90
3.58
67
14.85
Return on equity%
4.39
4.55
4.03
2.95
0.56
0.40
0.40
0.40
0.40
0.40
27.01
0.40
0.48
17
23.98
Return on assets%
6.47
4.36
6.02
8.58
9.58
9.68
7.35
8.89
6.38
7.22
11.08
7.35
7.28
21
1.29
EPS¥
2.85
3.30
3.22
3.15
3.47
3.70
3.75
4.23
4.66
4.67
1.35
6.15%
5.60%
—
9.91
EPS growth%
25.25
25.65
25.43
24.06
23.96
24.15
23.60
24.48
24.12
24.00
16.74
24.12
24.14
72
3.39
Bookvalue per sh¥
3.65
3.67
3.47
3.02
3.28
3.59
3.41
3.26
2.90
3.05
2.20
(1.43%)
(1.75%)
—
0.59
FCF per share¥
1.81
2.00
2.31
2.20
2.26
2.57
2.79
2.97
3.01
3.07
1.85
6.28%
6.12%
—
2.03
Dividend per sh¥
6.99
7.96
8.28
8.95
9.94
10.01
11.56
12.30
13.97
14.66
1.34
8.08%
8.71%
—
10.74
Div yield (avg)%
25.09
23.15
22.80
25.21
26.47
27.62
24.80
26.28
28.04
29.90
25.10
27.62
25.75
11
9.57
Payout ratio%
23.93
24.92
22.12
23.50
22.06
22.19
22.84
22.14
23.82
25.91
18.66
22.84
23.17
34
983.2
Shares (diluted)M
816.6
837.1
813.9
761.6
748.7
769.2
716.8
678.6
678.6
735.7
987.3
(0.35%)
(1.21%)
71
25.75
Buyback yield%
6.76
7.27
8.23
9.32
10.04
8.17
7.18
8.28
7.45
6.02
15.74
7.45
7.81
25
1.485
D/E ratiox
0.400
0.461
0.463
0.517
0.553
0.630
0.726
0.796
0.859
1.013
0.185
0.796
0.591
66
1.893
Enterprise value¥B
1.003
1.154
1.349
1.466
1.626
1.642
1.945
1.960
2.076
2.324
2.534
7.40%
8.99%
7
1.578
LT debt¥B
4.717
5.324
5.204
5.536
5.776
5.381
4.874
5.303
5.495
5.138
0.352
(2.31%)
1.73%
30
Revenue
¥4.057B
6.75%
1.00×
Cost of revenue
¥2.754B
6.74%
1.00×
Operating expenses
¥435.1M
7.03%
1.03×
Property and equipment
15.52%