2.959
Revenue¥B
2.305
2.543
2.727
2.974
3.151
3.370
3.642
3.853
4.081
4.381
3.055
6.81%
7.28%
42
29.18
Revenue growth%
25.18
26.57
25.70
25.77
24.57
23.28
22.59
23.24
24.53
24.27
12.22
23.28
24.55
91
7.00
Gross margin%
17.28
20.22
19.23
18.14
19.93
19.10
20.60
18.86
21.64
22.35
17.43
20.60
19.58
23
9.44
Operating margin%
10.56
9.29
7.39
9.56
10.55
13.50
12.04
9.55
7.23
4.79
22.54
9.55
9.56
75
3.93
Net margin%
6.97
8.55
5.74
6.75
8.48
8.93
10.83
9.13
10.13
9.95
13.22
9.95
8.74
35
32.99
P/E ratio (avg)x
11.13
10.09
9.833
9.873
9.399
9.664
9.794
10.53
11.38
10.13
19.48
10.13
9.983
69
30.30
EV/EBITx
11.34
9.886
9.786
9.053
9.869
9.215
9.849
9.768
9.268
8.163
35.27
9.268
9.777
83
6.85
FCF yield (avg)%
21.78
22.04
23.40
23.55
23.00
22.35
23.45
25.05
26.78
26.06
20.42
25.05
23.43
56
3.03
FCF margin%
7.91
8.82
8.82
6.98
7.96
8.72
11.16
12.99
12.02
11.63
18.28
11.63
8.82
69
1.647
FCF / Net incomex
0.546
0.598
0.559
0.519
0.471
0.476
0.425
0.470
0.468
0.457
0.424
0.468
0.474
72
4.35
ROIC%
14.85
15.42
15.46
15.63
17.81
17.79
18.76
20.95
21.67
21.92
26.24
20.95
17.80
21
26.87
Return on equity%
2.24
4.40
3.53
1.18
0.40
0.40
0.40
0.40
0.40
1.64
27.88
0.40
0.79
21
7.48
Return on assets%
12.89
14.73
15.53
15.62
13.99
14.14
11.77
12.63
10.29
7.35
28.30
11.77
13.44
72
3.43
EPS¥
2.55
2.65
2.47
2.32
2.48
2.50
2.33
2.36
2.42
2.83
3.63
2.62%
0.55%
—
7.55
EPS growth%
4.50
6.65
6.98
6.48
5.97
4.81
3.44
2.04
0.40
0.97
5.44
2.04
4.66
83
1.56
Bookvalue per sh¥
3.67
3.37
3.15
2.88
3.25
3.08
2.96
2.98
2.95
3.05
0.57
(1.27%)
(1.35%)
—
2.72
FCF per share¥
3.70
4.09
4.83
5.61
6.44
6.73
6.66
7.75
8.60
10.45
1.67
10.18%
13.08%
—
2.81
Dividend per sh¥
3.81
4.46
4.98
5.69
6.66
6.66
6.94
6.98
8.09
8.46
0.53
4.92%
8.78%
—
6.19
Div yield (avg)%
26.30
25.03
26.39
27.36
29.13
29.75
27.52
29.13
27.69
25.82
20.67
27.69
27.44
64
26.27
Payout ratio%
15.60
17.64
17.45
17.39
20.28
17.76
16.04
18.66
17.59
17.32
21.73
17.59
17.52
41
392.4
Shares (diluted)M
333.0
318.7
342.2
307.8
276.5
256.7
226.0
201.6
177.7
162.0
406.2
(10.14%)
(6.08%)
35
19.07
Buyback yield%
16.77
13.93
14.18
15.10
14.27
15.44
15.36
15.47
14.49
11.62
12.66
15.36
14.79
24
0.446
D/E ratiox
0.289
0.270
0.267
0.275
0.310
0.290
0.326
0.299
0.282
0.286
0.318
0.290
0.287
51
3.037
Enterprise value¥B
2.390
2.712
2.908
3.164
3.211
3.781
3.830
3.869
4.185
4.744
3.212
8.12%
8.19%
9
3.128
LT debt¥B
1.266
1.172
1.037
1.106
0.981
0.884
0.892
0.785
0.742
0.709
3.054
(6.28%)
(6.61%)
17
Revenue
¥4.381B
7.28%
1.00×
Cost of revenue
¥2.623B
6.99%
0.97×
Operating expenses
¥727.8M
7.47%
1.02×
Property and equipment
16.58%