1.662
Revenue¥B
2.092
2.108
2.112
2.193
2.288
2.389
2.393
2.434
2.534
2.587
1.714
2.49%
2.32%
49
16.91
Revenue growth%
31.05
32.14
31.52
32.90
32.41
33.62
35.99
36.30
38.88
38.65
16.39
36.30
33.26
64
28.84
Gross margin%
16.30
19.18
16.31
15.84
15.55
12.69
15.06
15.01
17.50
18.01
13.50
15.06
16.07
69
27.70
Operating margin%
26.01
28.47
30.49
30.68
32.41
32.18
32.91
31.09
30.43
30.31
21.45
31.09
30.59
51
28.52
Net margin%
3.09
3.58
2.86
3.02
4.03
5.28
7.96
7.58
6.44
5.69
19.84
6.44
4.65
67
17.59
P/E ratio (avg)x
17.41
18.96
18.61
18.92
19.68
19.62
20.96
22.63
21.21
19.71
33.35
20.96
19.65
7
15.54
EV/EBITx
14.86
13.05
12.69
13.30
14.71
14.40
13.68
12.96
13.84
12.58
15.60
13.68
13.49
34
24.91
FCF yield (avg)%
10.15
8.82
5.84
5.47
4.58
7.05
10.01
12.72
9.97
12.03
25.73
10.01
9.39
23
27.28
FCF margin%
30.89
30.52
32.33
35.31
35.13
35.04
36.04
34.95
32.90
34.13
13.94
34.95
34.54
64
0.464
FCF / Net incomex
1.451
1.621
1.833
2.185
2.525
2.675
2.933
2.976
3.389
3.871
1.409
2.976
2.600
71
3.42
ROIC%
4.13
4.33
6.93
5.57
4.66
2.98
0.40
0.40
2.29
1.95
18.02
1.95
3.56
6
29.73
Return on equity%
34.13
31.45
29.29
29.19
31.74
31.50
30.99
31.14
30.41
29.77
8.70
30.99
31.07
36
17.87
Return on assets%
22.63
25.24
24.81
27.46
27.49
27.12
28.14
25.35
27.79
26.62
12.04
27.12
26.87
14
2.64
EPS¥
2.60
2.80
2.94
2.88
3.32
3.66
3.84
4.28
4.16
4.26
2.71
5.15%
4.97%
—
27.59
EPS growth%
15.37
16.02
14.58
14.93
12.35
11.19
13.26
10.83
9.61
11.75
10.81
11.19
12.80
20
0.68
Bookvalue per sh¥
4.03
3.90
3.73
3.61
3.72
3.98
4.35
4.82
5.44
6.12
1.02
10.46%
3.91%
—
0.59
FCF per share¥
0.58
0.52
0.53
0.46
0.42
0.40
0.42
0.44
0.45
0.48
3.29
2.70%
(1.84%)
—
2.06
Dividend per sh¥
2.35
2.40
2.50
2.49
2.79
2.74
2.58
2.86
3.18
3.19
2.97
2.66%
3.25%
—
26.18
Div yield (avg)%
10.62
8.38
10.14
7.83
10.09
11.56
10.90
8.07
5.19
2.45
4.27
8.07
9.24
50
10.95
Payout ratio%
18.24
19.77
19.91
18.01
17.47
18.44
17.60
16.60
16.78
14.43
27.61
16.78
17.80
17
320.7
Shares (diluted)M
348.2
313.6
317.9
289.0
290.3
252.8
263.4
242.9
231.5
248.2
317.1
(3.08%)
(3.76%)
67
4.53
Buyback yield%
24.89
23.61
23.29
21.01
19.70
19.07
18.45
21.21
19.44
16.60
25.83
19.07
20.35
33
0.516
D/E ratiox
2.433
2.584
2.632
2.579
2.737
2.625
2.525
2.745
2.784
2.770
0.171
2.745
2.629
25
1.251
Enterprise value¥B
1.023
1.093
1.095
1.014
1.069
1.052
0.968
0.872
0.876
0.786
0.690
(5.98%)
(2.10%)
75
0.408
LT debt¥B
1.986
2.125
2.300
2.712
2.660
3.069
3.099
3.172
3.627
3.555
1.666
5.97%
6.99%
69
Revenue
¥2.587B
2.32%
1.00×
Cost of revenue
¥1.811B
2.32%
1.00×
Operating expenses
¥401.4M
1.85%
0.95×
Property and equipment
15.22%