2.090
Revenue¥B
2.064
2.096
2.185
2.281
2.306
2.379
2.497
2.600
2.695
2.761
2.192
3.67%
3.16%
7
27.83
Revenue growth%
16.23
18.57
19.34
19.92
18.76
19.30
17.76
16.26
15.73
14.81
5.63
16.26
18.17
66
15.22
Gross margin%
18.70
19.27
18.67
19.46
18.42
17.63
19.42
22.40
25.07
27.46
8.70
22.40
19.35
10
6.52
Operating margin%
37.19
38.43
40.88
41.63
41.10
43.68
46.26
46.30
46.27
46.25
14.83
46.26
42.65
48
29.80
Net margin%
19.50
21.56
23.44
21.06
23.52
21.01
23.30
25.93
27.71
26.83
26.75
25.93
23.37
17
8.694
P/E ratio (avg)x
33.83
37.88
44.15
51.56
55.45
67.33
73.35
84.15
86.55
100.7
20.85
84.15
61.39
42
27.34
EV/EBITx
21.85
20.59
21.64
24.66
24.48
23.00
25.02
24.63
27.07
29.86
14.61
25.02
24.56
91
13.32
FCF yield (avg)%
10.66
11.78
12.07
10.64
10.16
10.57
9.79
9.22
9.76
7.23
27.60
9.76
10.36
12
7.91
FCF margin%
10.70
9.29
11.44
11.31
10.11
9.66
10.90
10.42
8.16
9.83
4.26
9.83
10.26
21
0.364
FCF / Net incomex
1.882
2.031
2.040
2.242
2.418
2.463
2.791
3.012
3.213
3.226
0.561
3.012
2.441
87
16.61
ROIC%
27.07
27.74
27.07
25.14
27.41
24.69
25.03
25.22
23.98
24.58
24.50
24.69
25.18
72
28.79
Return on equity%
12.49
12.30
11.20
11.22
8.98
8.15
5.78
7.66
6.98
9.49
12.63
7.66
9.23
45
19.01
Return on assets%
6.97
6.25
7.99
9.88
12.20
9.33
11.31
11.86
12.62
12.35
11.38
11.86
10.60
25
1.89
EPS¥
1.21
1.27
1.38
1.58
1.79
1.93
1.97
2.11
2.10
2.47
1.97
6.67%
6.97%
—
12.40
EPS growth%
15.28
12.47
12.94
11.73
12.43
9.94
11.72
13.20
16.18
13.39
9.29
13.20
12.71
58
0.69
Bookvalue per sh¥
1.31
1.46
1.54
1.53
1.71
1.68
1.59
1.76
2.00
2.13
1.13
4.58%
4.98%
—
1.70
FCF per share¥
1.91
1.92
2.12
2.02
2.23
2.37
2.24
2.01
2.10
2.26
0.62
0.31%
1.22%
—
0.84
Dividend per sh¥
1.48
1.38
1.59
1.56
1.61
1.59
1.61
1.59
1.56
1.45
2.26
(2.13%)
(0.89%)
—
8.07
Div yield (avg)%
28.83
30.78
29.92
28.77
31.30
34.14
31.97
29.57
27.31
25.56
13.57
29.57
29.74
53
12.04
Payout ratio%
23.88
23.21
21.41
19.75
17.91
15.72
14.93
15.28
18.08
17.21
27.65
15.72
17.99
52
339.6
Shares (diluted)M
355.0
373.7
373.8
368.2
398.1
390.3
347.8
371.6
323.9
285.3
348.9
(6.45%)
(2.17%)
53
15.40
Buyback yield%
8.70
8.76
7.39
8.91
9.98
9.73
10.62
11.77
10.29
8.49
17.98
10.29
9.32
82
1.284
D/E ratiox
1.538
1.627
1.880
1.992
2.085
2.375
2.826
2.832
2.742
2.999
1.251
2.826
2.230
94
1.707
Enterprise value¥B
2.316
2.320
2.699
3.008
3.172
3.320
3.903
4.536
5.114
5.205
1.200
10.41%
10.16%
46
1,130
LT debt¥M
736.6
762.1
750.1
818.6
802.9
770.7
702.1
705.4
696.3
734.6
292.0
(1.76%)
0.62%
62
Revenue
¥2.761B
3.16%
1.00×
Cost of revenue
¥1.723B
2.84%
0.97×
Operating expenses
¥601.5M
3.45%
1.03×
Property and equipment
21.67%