2.830
Revenue¥B
1.613
1.740
1.858
1.980
2.100
2.281
2.410
2.562
2.792
2.958
3.132
7.08%
6.99%
94
21.71
Revenue growth%
6.07
5.85
6.70
8.91
10.34
9.62
11.55
9.67
9.43
10.01
14.56
9.67
9.53
9
14.90
Gross margin%
25.35
25.88
23.91
23.23
22.93
20.21
21.76
22.15
22.03
19.59
14.03
21.76
22.54
87
26.73
Operating margin%
26.54
27.28
24.64
22.43
23.10
25.65
24.70
23.39
24.73
22.48
19.01
24.70
24.67
74
20.71
Net margin%
8.55
5.65
7.90
9.17
9.62
6.71
6.95
9.48
8.70
6.00
28.08
6.95
8.22
57
27.57
P/E ratio (avg)x
12.01
12.85
12.09
12.37
14.22
15.03
14.79
14.03
13.79
13.51
26.88
14.03
13.65
54
19.47
EV/EBITx
26.59
25.03
22.51
19.90
17.45
17.08
14.85
13.68
13.26
12.13
20.21
13.68
17.27
7
10.42
FCF yield (avg)%
15.43
17.75
17.42
18.05
20.12
17.39
16.16
16.04
14.32
14.55
10.82
16.04
16.77
18
15.31
FCF margin%
27.66
26.62
25.85
27.75
29.75
32.15
29.73
29.26
32.06
31.61
20.17
31.61
29.50
52
0.130
FCF / Net incomex
1.172
1.022
0.976
0.875
0.946
0.804
0.718
0.641
0.647
0.636
1.252
0.647
0.840
54
22.47
ROIC%
9.44
8.53
9.49
12.04
9.83
10.48
9.26
7.90
7.62
6.43
11.96
7.90
9.35
89
13.92
Return on equity%
21.77
20.10
22.35
25.22
23.55
20.73
22.44
19.56
18.37
19.62
15.34
19.62
21.25
87
15.36
Return on assets%
18.51
16.84
13.91
13.66
13.23
11.88
14.05
11.66
12.69
9.82
23.51
11.88
13.44
80
0.83
EPS¥
1.60
1.55
1.60
1.67
1.96
2.17
2.20
2.47
2.51
2.96
0.90
8.63%
8.14%
—
29.55
EPS growth%
25.47
26.10
24.29
21.98
22.82
21.68
21.25
21.60
23.63
25.21
4.42
21.68
23.22
56
1.74
Bookvalue per sh¥
2.55
2.66
2.76
3.21
3.55
3.90
3.89
4.41
5.20
5.33
1.48
8.48%
9.27%
—
1.59
FCF per share¥
1.67
1.96
2.31
2.66
2.76
3.16
3.48
3.78
4.23
5.00
0.31
12.57%
11.53%
—
0.63
Dividend per sh¥
0.61
0.72
0.79
0.80
0.90
0.94
0.98
1.14
1.18
1.23
1.79
6.46%
7.16%
—
3.80
Div yield (avg)%
11.31
8.97
8.35
10.17
12.73
11.00
12.27
15.17
16.09
15.11
6.66
15.11
11.79
84
19.95
Payout ratio%
19.56
18.03
19.81
20.92
21.15
19.97
21.41
23.95
22.37
24.89
12.66
22.37
21.04
8
436.5
Shares (diluted)M
492.2
515.4
533.0
483.9
444.3
441.3
431.0
449.9
472.1
432.6
431.8
(0.53%)
(1.90%)
20
23.48
Buyback yield%
25.13
28.04
29.44
29.66
26.96
25.34
26.63
28.18
26.44
26.43
7.81
26.44
26.80
59
1.305
D/E ratiox
0.822
0.862
0.807
0.830
0.759
0.713
0.698
0.718
0.664
0.665
0.423
0.698
0.739
67
1.454
Enterprise value¥B
1.945
2.182
2.475
2.694
2.879
3.311
3.635
3.386
3.564
3.760
0.464
5.49%
6.20%
87
1.016
LT debt¥B
1.754
1.814
1.812
1.868
1.788
1.853
2.044
2.399
2.823
2.961
1.036
10.62%
6.79%
74
Revenue
¥2.958B
6.99%
1.00×
Cost of revenue
¥2.070B
6.99%
1.00×
Operating expenses
¥514.7M
7.33%
1.03×
Property and equipment
14.83%