1.788
Revenue¥B
2.330
2.342
2.419
2.459
2.563
2.591
2.669
2.716
2.806
2.871
1.931
2.29%
2.46%
5
2.98
Revenue growth%
17.04
19.40
19.07
19.02
21.41
22.92
24.84
27.05
24.27
26.54
11.50
24.84
22.17
30
29.80
Gross margin%
17.08
17.14
14.73
16.97
14.63
13.47
14.90
12.82
12.01
12.09
26.25
12.82
14.68
24
14.11
Operating margin%
11.99
10.75
11.65
11.43
9.05
6.45
7.09
6.87
9.46
11.92
29.86
7.09
10.11
46
12.77
Net margin%
25.83
23.06
23.34
24.52
22.28
25.02
22.77
23.33
22.17
21.06
10.65
22.77
23.19
82
19.80
P/E ratio (avg)x
9.636
11.00
12.06
13.30
13.34
13.32
12.73
12.46
11.90
11.21
37.28
12.46
12.26
5
25.10
EV/EBITx
21.49
22.07
21.60
21.05
23.30
21.62
22.32
25.87
29.01
30.96
12.30
25.87
22.19
70
3.66
FCF yield (avg)%
5.70
8.12
9.06
11.40
10.90
8.56
7.00
5.11
6.05
6.24
17.14
6.24
7.56
15
5.39
FCF margin%
25.46
27.37
27.21
27.55
26.73
24.67
25.61
27.75
24.94
25.68
7.68
25.61
26.20
44
0.387
FCF / Net incomex
1.116
1.141
1.355
1.317
1.269
1.403
1.517
1.630
1.869
1.977
0.979
1.630
1.379
41
13.55
ROIC%
29.84
31.18
30.77
30.86
31.64
32.31
33.00
32.90
29.91
29.88
27.09
32.31
31.02
79
22.68
Return on equity%
16.82
19.13
16.57
14.05
14.85
15.92
13.90
13.81
12.26
12.97
16.25
13.81
14.45
59
4.38
Return on assets%
5.58
5.99
4.64
7.59
7.25
6.28
5.50
6.68
6.85
8.01
8.57
6.68
6.48
61
5.72
EPS¥
2.22
2.41
2.27
2.51
2.57
2.39
2.21
2.16
2.04
2.10
5.95
(3.93%)
(1.02%)
—
25.78
EPS growth%
29.58
31.41
32.73
35.13
33.61
32.22
32.52
34.76
36.07
34.90
15.44
34.76
33.17
19
3.69
Bookvalue per sh¥
1.33
1.55
1.76
1.75
1.69
1.74
1.84
2.07
2.07
2.38
5.21
7.13%
7.13%
—
1.60
FCF per share¥
5.04
5.14
5.60
5.32
5.78
6.40
6.92
7.24
7.43
7.72
4.37
5.94%
4.23%
—
3.82
Dividend per sh¥
4.24
4.07
3.54
3.71
3.40
2.91
2.85
2.52
2.72
2.90
3.49
(3.17%)
(3.11%)
—
8.81
Div yield (avg)%
28.56
26.56
25.56
23.45
25.58
23.62
20.78
21.73
21.26
20.50
7.62
21.26
23.54
66
28.60
Payout ratio%
26.78
27.64
24.81
22.47
23.69
23.97
25.27
26.78
27.31
27.28
16.12
26.78
26.02
11
186.6
Shares (diluted)M
176.3
160.4
166.4
158.6
157.3
140.1
138.8
126.9
121.9
134.3
181.7
(3.11%)
(2.11%)
12
20.10
Buyback yield%
11.88
10.30
7.82
7.09
5.60
8.39
6.86
8.92
8.14
7.38
21.69
8.14
7.98
71
0.799
D/E ratiox
0.303
0.284
0.318
0.349
0.333
0.364
0.382
0.388
0.365
0.345
0.401
0.365
0.347
54
1.720
Enterprise value¥B
2.229
2.579
2.691
2.712
2.675
2.524
2.670
2.586
2.469
2.661
1.299
(0.10%)
1.63%
6
0.157
LT debt¥B
1.859
1.677
1.690
1.833
1.715
1.482
1.584
1.363
1.447
1.415
1.487
(3.77%)
(3.72%)
82
Revenue
¥2.871B
2.46%
1.00×
Cost of revenue
¥1.498B
2.07%
0.96×
Operating expenses
¥425.8M
3.41%
1.10×
Property and equipment
20.51%