0.523
Revenue¥B
1.731
1.846
1.956
2.078
2.230
2.421
2.523
2.741
2.952
3.077
0.578
6.65%
6.74%
43
13.67
Revenue growth%
18.08
19.93
17.42
20.08
19.41
18.41
19.21
21.01
18.49
17.27
2.32
18.49
18.85
75
12.93
Gross margin%
22.35
24.55
25.10
24.74
24.40
26.25
26.49
26.68
28.63
30.50
17.74
26.68
25.68
24
26.72
Operating margin%
25.44
27.73
29.99
27.52
25.04
22.13
24.77
25.04
24.22
23.09
27.96
24.22
25.04
53
22.43
Net margin%
13.00
15.53
15.07
14.22
14.39
15.69
13.01
12.75
13.15
11.79
17.21
13.01
13.69
42
36.50
P/E ratio (avg)x
46.38
48.23
46.45
46.59
51.17
49.40
46.09
43.17
38.38
34.97
6.078
43.17
46.42
24
18.32
EV/EBITx
24.12
28.36
32.74
34.94
33.72
36.90
42.89
50.46
54.00
60.23
10.11
50.46
35.92
67
7.50
FCF yield (avg)%
5.28
5.71
4.07
4.12
6.16
4.76
2.28
0.40
0.40
2.06
12.59
2.06
4.09
75
19.53
FCF margin%
4.64
5.39
3.44
6.24
6.65
6.39
9.18
10.38
12.80
14.05
4.14
10.38
6.52
56
1.602
FCF / Net incomex
1.588
1.600
1.697
1.557
1.452
1.368
1.230
1.238
1.222
1.071
0.771
1.230
1.410
15
11.88
ROIC%
12.18
12.22
11.83
10.80
12.21
14.37
14.97
13.95
11.13
10.61
7.48
13.95
12.20
57
26.51
Return on equity%
10.07
10.03
9.39
9.63
8.55
9.78
11.48
10.05
9.67
7.05
26.74
9.78
9.72
76
12.09
Return on assets%
9.06
9.33
12.01
10.01
7.72
5.72
7.75
7.93
6.31
3.96
11.64
6.31
7.84
80
121.21
EPS¥
290.82
283.04
327.77
333.29
338.29
329.52
346.12
373.82
429.35
456.39
131.28
6.17%
5.89%
—
25.07
EPS growth%
3.07
2.62
3.86
2.59
4.31
6.81
6.03
4.39
7.00
9.14
7.38
6.81
4.35
89
147.40
Bookvalue per sh¥
189.81
187.51
226.20
231.64
275.70
300.00
337.97
343.06
347.50
368.59
177.69
5.98%
8.60%
—
37.70
FCF per share¥
86.18
75.98
65.67
58.66
51.70
47.55
44.58
41.54
41.51
35.40
92.08
(7.30%)
(8.56%)
—
32.23
Dividend per sh¥
234.80
270.65
308.98
317.34
357.30
401.63
407.17
483.54
498.40
511.99
103.64
7.46%
8.47%
—
3.73
Div yield (avg)%
1.26
3.03
5.64
8.52
9.27
11.92
13.93
16.30
15.06
15.76
24.17
15.06
10.59
56
14.75
Payout ratio%
19.51
16.60
15.14
12.61
15.44
16.66
17.00
19.05
20.96
23.16
16.53
19.05
16.83
45
10.64
Shares (diluted)M
8.703
7.936
7.859
7.601
6.660
6.505
6.484
6.532
6.934
6.715
11.00
0.16%
(3.80%)
92
7.00
Buyback yield%
29.53
27.01
29.45
28.47
27.48
26.17
28.71
27.23
28.27
26.60
19.22
27.23
27.87
51
0.193
D/E ratiox
2.561
2.824
2.592
2.821
3.132
3.159
3.159
3.023
3.460
3.957
1.344
3.159
3.078
90
1.981
Enterprise value¥B
1.711
1.708
2.065
2.501
2.792
2.918
3.254
3.650
3.870
4.554
0.246
10.28%
12.15%
88
1.850
LT debt¥B
2.435
2.630
2.813
2.962
2.745
2.504
2.338
2.111
2.299
2.031
0.608
(5.85%)
(2.98%)
30
Revenue
¥3.077B
6.74%
1.00×
Cost of revenue
¥2.154B
6.74%
1.00×
Operating expenses
¥555.8M
7.07%
1.03×
Property and equipment
16.83%