0.328
Revenue¥B
2.213
2.308
2.410
2.444
2.519
2.616
2.695
2.757
2.764
2.801
0.351
2.15%
2.51%
35
12.21
Revenue growth%
14.81
11.86
14.76
17.52
20.28
20.50
19.22
21.68
19.47
21.17
4.65
20.50
19.34
37
3.46
Gross margin%
25.49
26.43
24.15
22.71
23.37
22.88
22.36
21.03
23.02
23.36
7.26
22.88
23.19
82
17.99
Operating margin%
24.92
22.60
20.83
20.01
19.36
16.78
18.10
18.39
20.45
18.46
24.98
18.39
19.69
45
24.52
Net margin%
28.80
28.20
28.52
30.28
29.35
27.25
26.31
27.07
25.29
24.58
11.39
26.31
27.73
13
30.78
P/E ratio (avg)x
4.755
4.281
4.555
4.800
4.939
5.111
5.364
5.389
5.210
4.985
17.47
5.210
4.962
72
24.81
EV/EBITx
11.42
11.08
11.47
10.82
11.85
10.85
11.80
10.29
10.75
11.02
24.24
10.85
11.05
77
26.22
FCF yield (avg)%
20.93
19.59
18.57
20.35
20.25
18.52
19.22
21.72
19.33
20.10
9.81
19.33
19.85
51
21.75
FCF margin%
18.51
16.97
14.86
15.15
14.84
13.77
15.69
16.24
13.59
15.38
25.65
15.38
15.27
90
1.497
FCF / Net incomex
1.519
1.470
1.454
1.522
1.487
1.642
1.551
1.545
1.765
1.676
0.687
1.642
1.533
32
24.17
ROIC%
22.41
25.16
25.44
26.45
28.95
26.34
25.02
23.72
24.33
24.51
8.70
24.51
25.09
80
11.95
Return on equity%
15.25
14.92
14.92
13.79
12.56
12.53
12.46
14.07
13.92
14.41
20.03
13.92
14.00
83
22.55
Return on assets%
18.73
17.20
19.53
18.64
18.79
17.78
14.96
14.36
15.54
12.57
9.37
14.96
17.49
90
1.04
EPS¥
1.38
1.44
1.41
1.67
1.92
2.00
2.23
2.55
2.82
3.14
1.14
10.39%
9.94%
—
25.03
EPS growth%
21.74
22.33
22.23
22.76
23.44
21.88
19.44
20.66
22.34
24.19
18.04
21.88
22.28
59
1.95
Bookvalue per sh¥
0.42
0.38
0.38
0.35
0.37
0.34
0.34
0.33
0.29
0.32
1.69
(2.99%)
(3.79%)
—
1.07
FCF per share¥
2.63
3.00
3.58
4.31
5.00
5.11
5.20
5.63
6.56
7.34
1.60
7.97%
11.56%
—
1.98
Dividend per sh¥
1.88
1.75
1.66
1.60
1.72
1.75
1.57
1.36
1.41
1.21
1.22
(6.87%)
(4.29%)
—
12.55
Div yield (avg)%
13.51
12.27
12.97
10.61
11.24
13.72
15.56
15.45
13.23
11.64
4.84
13.72
13.10
22
10.90
Payout ratio%
29.80
30.84
33.46
36.30
39.21
38.20
39.85
42.02
44.12
43.98
21.26
42.02
38.71
94
283.4
Shares (diluted)M
337.5
372.5
399.5
368.7
381.7
412.7
382.7
353.7
353.8
322.7
283.7
(3.30%)
(0.75%)
37
2.52
Buyback yield%
0.60
2.97
2.69
0.74
0.40
2.79
2.64
2.34
5.28
4.41
2.17
2.79
2.67
14
1.488
D/E ratiox
2.710
3.034
3.503
3.957
4.738
5.674
6.691
6.866
6.763
8.097
0.883
6.763
5.206
29
1.202
Enterprise value¥B
0.998
1.085
0.982
1.053
0.975
1.001
0.935
0.963
1.059
1.001
2.105
0.53%
(0.52%)
57
1.115
LT debt¥B
2.024
2.052
2.279
2.433
2.476
2.561
2.703
3.039
3.023
3.494
2.268
7.13%
5.65%
60
Revenue
¥2.801B
2.51%
1.00×
Cost of revenue
¥1.557B
2.41%
0.99×
Operating expenses
¥542.4M
3.44%
1.09×
Property and equipment
20.07%