2.109
Revenue¥B
1.607
1.702
1.784
1.885
1.955
2.006
2.090
2.175
2.322
2.424
2.197
4.39%
4.62%
19
25.08
Revenue growth%
13.05
12.05
9.74
7.79
9.89
8.43
8.01
9.82
8.74
10.91
19.15
8.74
9.78
78
13.33
Gross margin%
1.04
2.31
0.40
0.40
0.40
3.09
0.75
0.40
0.40
0.40
15.74
0.40
0.40
64
23.11
Operating margin%
13.54
14.29
14.16
16.03
14.75
13.06
10.63
9.44
11.27
9.75
28.80
10.63
13.30
7
2.63
Net margin%
20.97
23.49
21.22
23.53
23.10
24.40
23.44
21.25
18.94
18.40
2.48
21.25
22.17
26
28.62
P/E ratio (avg)x
23.56
21.93
24.15
25.96
28.26
31.86
32.83
35.74
35.58
36.25
22.07
35.58
30.06
88
19.18
EV/EBITx
13.82
13.25
12.69
12.45
11.59
11.72
12.26
12.66
11.14
11.65
18.96
11.72
12.35
17
21.23
FCF yield (avg)%
12.26
15.24
12.58
14.03
15.22
13.33
12.01
10.79
11.47
14.20
29.96
12.01
12.96
13
13.53
FCF margin%
16.49
17.87
19.75
18.20
19.98
21.63
19.43
21.88
22.07
22.38
10.06
21.88
19.86
5
1.635
FCF / Net incomex
0.351
0.380
0.370
0.363
0.347
0.342
0.372
0.392
0.385
0.440
0.499
0.385
0.371
54
19.41
ROIC%
16.67
19.10
20.84
20.97
22.51
24.47
24.77
24.92
25.38
26.10
15.34
24.92
23.49
78
21.55
Return on equity%
24.25
25.47
24.77
25.74
27.20
27.18
28.65
30.14
28.12
29.58
16.63
28.65
27.19
23
29.24
Return on assets%
23.46
21.59
22.58
21.44
19.89
19.53
16.95
14.32
15.53
14.29
21.05
15.53
19.71
79
0.31
EPS¥
0.96
1.09
1.03
1.11
1.13
1.07
0.98
1.09
0.99
1.09
0.35
(0.69%)
1.37%
—
24.71
EPS growth%
25.90
23.29
22.96
24.14
25.58
26.65
27.32
28.52
27.08
28.68
17.31
27.32
26.28
69
1.09
Bookvalue per sh¥
2.26
2.64
3.02
3.23
3.34
3.75
4.21
4.69
5.25
5.09
0.73
8.80%
9.01%
—
1.71
FCF per share¥
1.26
1.35
1.39
1.38
1.51
1.74
1.97
2.20
2.34
2.63
0.55
11.68%
7.59%
—
1.65
Dividend per sh¥
3.40
3.91
3.98
4.44
4.77
5.10
6.12
6.82
7.39
8.47
0.82
12.19%
10.54%
—
24.88
Div yield (avg)%
2.58
1.61
0.40
0.40
0.40
2.66
1.34
0.40
3.27
0.43
7.77
1.34
0.89
26
15.49
Payout ratio%
17.51
18.18
17.66
16.69
16.57
16.27
13.71
10.90
11.33
10.58
16.74
11.33
16.42
20
0.919
Shares (diluted)B
1.419
1.540
1.618
1.669
1.637
1.734
1.919
1.874
2.065
2.102
0.886
5.13%
5.28%
70
7.64
Buyback yield%
8.44
10.33
10.34
9.25
10.76
9.55
9.10
10.50
11.41
13.63
28.25
10.50
10.34
42
1.172
D/E ratiox
1.805
1.757
1.750
1.911
1.873
1.879
2.185
2.108
2.239
2.366
1.438
2.185
1.895
86
2.910
Enterprise value¥B
1.383
1.512
1.653
1.616
1.620
1.587
1.486
1.317
1.410
1.495
0.163
(1.60%)
1.58%
6
2.288
LT debt¥B
3.186
3.492
3.571
3.851
3.639
3.868
4.374
4.104
4.515
4.476
0.566
4.23%
3.31%
22
Revenue
¥2.424B
4.62%
1.00×
Cost of revenue
¥1.551B
4.65%
1.00×
Operating expenses
¥297.0M
4.75%
1.01×
Property and equipment
16.76%