1.277
Revenue¥B
2.198
2.163
2.174
2.189
2.191
2.210
2.197
2.231
2.283
2.263
1.426
0.65%
0.20%
7
21.43
Revenue growth%
13.95
12.89
15.31
16.58
16.36
13.99
16.48
16.32
14.88
17.16
21.41
16.32
15.81
51
3.13
Gross margin%
9.74
8.38
9.90
11.15
11.55
12.58
13.66
15.83
18.38
18.11
3.05
15.83
12.07
14
2.49
Operating margin%
12.48
9.78
6.85
6.81
6.52
5.10
2.19
3.03
4.20
4.05
26.43
4.05
5.81
62
17.34
Net margin%
8.27
7.10
5.72
6.54
9.25
9.99
9.31
10.07
9.35
7.45
3.26
9.35
8.76
18
32.92
P/E ratio (avg)x
18.19
16.35
16.81
15.49
16.10
17.24
16.14
16.07
14.24
14.44
33.17
16.07
16.12
94
8.572
EV/EBITx
26.80
28.63
28.80
27.80
25.88
24.26
24.19
24.00
23.93
26.28
7.850
24.19
26.08
64
25.16
FCF yield (avg)%
23.04
23.82
24.51
22.08
24.94
23.67
22.45
22.37
23.18
23.50
9.88
23.18
23.34
9
29.95
FCF margin%
24.81
25.65
26.89
24.20
23.22
20.56
23.16
21.10
20.94
20.02
2.91
20.94
23.19
61
1.674
FCF / Net incomex
1.180
1.045
1.011
1.022
1.053
0.971
0.844
0.776
0.748
0.660
1.547
0.776
0.991
77
18.03
ROIC%
25.03
24.59
21.59
22.50
23.98
25.96
24.18
24.31
26.66
26.69
2.18
25.96
24.45
48
28.44
Return on equity%
31.49
32.57
35.05
34.53
34.63
35.28
33.47
30.60
28.95
26.44
19.49
30.60
33.02
51
19.50
Return on assets%
6.58
3.74
4.61
2.87
3.89
4.65
4.86
1.99
0.81
3.23
22.35
3.23
3.81
24
0.48
EPS¥
2.20
2.40
2.48
2.80
3.15
3.65
4.34
4.59
4.94
4.99
0.50
9.59%
9.27%
—
24.77
EPS growth%
11.20
12.07
9.65
10.51
9.82
11.43
9.36
11.54
10.87
7.88
21.21
10.87
10.69
80
2.36
Bookvalue per sh¥
0.72
0.71
0.78
0.79
0.79
0.86
0.95
1.03
1.06
1.02
2.85
5.32%
3.03%
—
2.77
FCF per share¥
1.76
1.73
1.64
1.44
1.31
1.23
1.30
1.20
1.21
1.23
2.92
(1.33%)
(3.36%)
—
1.37
Dividend per sh¥
3.82
3.90
3.78
3.77
3.82
3.73
4.27
4.47
5.02
4.73
2.85
4.35%
2.25%
—
11.33
Div yield (avg)%
13.92
13.60
10.93
13.05
15.72
16.88
14.34
14.15
14.44
15.31
7.07
14.44
14.25
13
3.24
Payout ratio%
5.14
7.00
9.24
11.37
10.48
9.76
11.07
11.22
11.63
14.01
2.17
11.22
10.77
13
147.7
Shares (diluted)M
164.3
181.5
171.6
157.5
156.9
155.7
162.4
144.3
149.1
146.5
149.0
(1.36%)
(0.49%)
87
26.63
Buyback yield%
10.66
13.23
12.66
12.23
9.27
9.90
7.13
8.07
6.23
3.41
6.99
7.13
9.59
83
0.620
D/E ratiox
1.492
1.394
1.372
1.459
1.606
1.763
1.745
1.747
1.961
2.084
0.832
1.763
1.675
13
1.759
Enterprise value¥B
2.942
2.939
3.164
3.069
3.002
2.887
3.279
3.135
3.414
3.893
2.227
5.33%
3.69%
89
1.298
LT debt¥B
0.231
0.237
0.267
0.303
0.335
0.367
0.388
0.380
0.399
0.438
1.793
5.53%
7.95%
58
Revenue
¥2.263B
0.20%
1.00×
Cost of revenue
¥1.293B
0.24%
1.00×
Operating expenses
¥368.9M
0.76%
1.06×
Property and equipment
17.27%