1.896
Revenue¥B
1.291
1.405
1.494
1.598
1.700
1.794
1.895
2.011
2.149
2.300
2.116
6.24%
6.66%
5
26.35
Revenue growth%
19.83
18.40
18.39
20.32
17.90
20.18
19.15
18.87
21.44
22.95
20.89
20.18
19.49
55
18.73
Gross margin%
4.66
3.72
5.30
5.30
5.53
8.49
6.09
4.88
7.56
7.41
24.30
7.41
5.42
50
6.79
Operating margin%
17.73
17.23
15.77
17.97
15.25
17.32
15.74
17.02
18.34
16.74
22.60
17.02
17.13
49
13.51
Net margin%
34.07
33.29
36.15
34.52
33.58
32.84
32.46
31.34
28.80
29.59
15.96
31.34
33.06
53
32.49
P/E ratio (avg)x
26.87
27.09
30.65
31.01
31.01
30.73
32.40
31.82
29.03
29.05
14.88
30.73
30.69
54
27.82
EV/EBITx
39.93
44.07
48.46
46.26
45.88
50.38
48.99
57.06
64.22
61.32
18.39
57.06
48.72
54
18.48
FCF yield (avg)%
15.58
12.88
11.06
10.72
9.69
7.67
7.76
9.51
6.89
5.60
4.46
7.67
9.60
72
18.87
FCF margin%
13.05
14.82
16.81
15.99
18.19
16.43
14.55
15.46
14.82
16.35
24.96
15.46
15.72
82
0.160
FCF / Net incomex
0.771
0.804
0.728
0.683
0.616
0.654
0.621
0.555
0.526
0.529
1.440
0.555
0.637
41
7.82
ROIC%
24.88
25.03
24.20
21.38
20.81
20.30
22.09
21.63
23.52
22.15
28.56
22.09
22.12
79
22.67
Return on equity%
27.88
28.72
27.27
24.88
23.85
23.27
24.10
25.18
26.04
28.90
27.83
25.18
25.61
50
6.24
Return on assets%
16.26
18.48
20.55
18.77
20.16
18.33
18.38
15.64
13.97
11.34
29.61
15.64
18.36
73
0.77
EPS¥
1.11
1.27
1.31
1.45
1.62
1.92
2.18
2.24
2.69
2.60
0.84
9.96%
10.21%
—
4.85
EPS growth%
4.25
1.78
2.52
3.40
5.46
3.68
4.46
6.04
7.95
6.67
16.94
6.04
4.35
77
0.55
Bookvalue per sh¥
1.89
2.22
2.45
2.79
2.94
3.27
3.37
3.49
4.04
4.29
0.50
7.86%
8.53%
—
0.39
FCF per share¥
1.28
1.19
1.05
1.03
1.00
1.10
1.07
1.13
1.18
1.31
1.95
5.56%
(0.76%)
—
0.90
Dividend per sh¥
1.61
1.86
1.92
2.16
2.28
2.20
2.10
2.32
2.50
2.38
0.36
0.86%
4.13%
—
2.56
Div yield (avg)%
27.71
27.27
27.23
29.95
29.82
27.33
24.98
26.19
29.10
28.95
6.72
27.33
27.52
78
15.40
Payout ratio%
14.87
15.36
16.59
18.86
21.16
20.08
22.86
20.48
21.00
20.37
9.44
20.48
20.23
93
567.5
Shares (diluted)M
531.6
524.7
566.3
511.3
479.6
439.0
442.7
406.5
448.2
459.5
555.4
(0.85%)
(2.75%)
66
20.88
Buyback yield%
13.29
15.02
16.69
16.83
18.77
20.44
19.98
17.64
16.85
19.59
17.82
19.59
17.24
7
0.893
D/E ratiox
0.200
0.199
0.204
0.180
0.164
0.153
0.149
0.135
0.128
0.112
1.690
0.135
0.158
27
1.835
Enterprise value¥B
0.829
0.742
0.783
0.815
0.797
0.801
0.889
0.873
0.930
0.988
1.154
4.39%
0.73%
72
1.729
LT debt¥B
3.043
3.555
3.942
4.523
4.755
5.288
6.084
6.262
6.670
6.946
0.693
7.87%
9.35%
80
Revenue
¥2.300B
6.66%
1.00×
Cost of revenue
¥1.331B
6.64%
1.00×
Operating expenses
¥438.9M
7.10%
1.04×
Property and equipment
18.05%