0.507
Revenue¥B
1.903
2.000
2.050
2.092
2.158
2.219
2.284
2.298
2.335
2.447
0.543
2.55%
2.92%
61
27.52
Revenue growth%
28.41
29.32
30.96
33.36
36.17
35.65
33.51
33.23
30.41
31.23
7.84
33.23
32.23
85
7.18
Gross margin%
9.13
12.10
14.51
11.67
12.86
10.54
11.01
10.70
7.84
9.47
14.64
10.54
10.86
21
3.10
Operating margin%
12.78
14.98
13.95
12.07
11.98
10.37
8.15
6.86
3.88
4.52
29.83
6.86
11.17
36
20.97
Net margin%
27.83
28.28
25.77
23.47
23.46
21.04
21.19
19.04
21.62
22.78
16.11
21.19
23.12
82
22.88
P/E ratio (avg)x
15.40
14.41
14.27
14.19
14.41
13.84
14.84
15.48
16.50
14.06
25.10
14.84
14.41
75
27.30
EV/EBITx
12.08
12.62
13.22
11.24
11.07
10.48
11.09
11.55
11.23
10.68
23.83
11.09
11.24
81
21.21
FCF yield (avg)%
17.01
19.83
18.70
17.26
18.95
20.18
18.99
17.32
19.19
16.77
16.12
18.99
18.82
77
28.29
FCF margin%
28.87
26.27
25.34
27.45
25.20
25.20
26.29
25.11
24.46
24.19
26.50
25.11
25.27
40
0.749
FCF / Net incomex
2.354
2.583
2.560
2.562
3.031
3.400
3.890
4.469
5.261
5.241
0.320
4.469
3.215
76
8.87
ROIC%
27.99
25.52
24.83
27.56
29.08
31.78
31.34
29.38
32.11
31.36
29.06
31.36
29.23
69
12.41
Return on equity%
24.32
27.04
24.39
25.61
22.98
23.89
24.97
24.05
24.92
26.51
20.67
24.92
24.65
25
15.20
Return on assets%
12.22
14.43
15.30
15.90
17.58
16.61
15.03
12.88
12.27
11.84
23.91
12.88
14.73
12
4.18
EPS¥
3.66
3.82
4.14
4.39
4.27
4.65
4.49
4.81
4.64
5.46
4.45
5.00%
4.73%
—
12.04
EPS growth%
12.59
14.05
17.02
16.11
13.81
15.87
13.33
15.55
15.21
13.94
3.60
15.21
14.63
12
1.35
Bookvalue per sh¥
8.67
8.88
9.35
10.13
10.95
12.76
12.45
12.86
15.13
16.86
1.78
9.01%
8.34%
—
2.26
FCF per share¥
7.43
7.96
7.80
7.88
7.74
8.88
8.53
8.66
9.63
9.30
1.32
3.76%
2.32%
—
1.18
Dividend per sh¥
2.32
2.09
1.95
2.02
2.16
2.20
2.11
2.18
2.27
2.49
1.89
2.94%
1.10%
—
24.81
Div yield (avg)%
20.11
21.27
24.19
23.61
24.79
26.18
24.45
27.25
24.65
25.64
7.48
25.64
24.55
71
15.57
Payout ratio%
3.59
0.64
1.64
0.91
0.40
0.40
0.93
1.83
0.40
0.40
19.66
0.40
0.78
69
110.4
Shares (diluted)M
172.0
202.9
203.7
216.9
252.3
247.7
284.3
280.3
312.6
370.8
106.0
8.01%
8.57%
94
3.28
Buyback yield%
16.57
16.77
16.85
18.87
21.67
19.75
22.08
21.87
20.71
18.82
2.81
20.71
19.31
29
1.552
D/E ratiox
2.116
2.239
2.350
2.299
2.352
2.602
2.492
2.454
2.708
2.670
1.457
2.602
2.403
58
0.616
Enterprise value¥B
0.909
0.954
1.054
1.104
1.213
1.332
1.461
1.313
1.348
1.494
1.418
4.24%
4.29%
17
1.509
LT debt¥B
0.852
0.922
0.998
1.020
1.074
1.127
1.070
1.105
1.175
1.203
1.607
2.30%
2.82%
33
Revenue
¥2.447B
2.92%
1.00×
Cost of revenue
¥1.527B
2.90%
1.00×
Operating expenses
¥615.6M
2.80%
0.99×
Property and equipment
20.57%