1.575
Revenue¥B
1.040
1.089
1.135
1.183
1.269
1.354
1.430
1.496
1.548
1.663
1.660
5.57%
5.44%
8
8.17
Revenue growth%
27.54
29.55
32.08
31.51
33.26
35.17
32.54
29.56
28.62
25.87
6.57
29.56
30.53
30
27.04
Gross margin%
0.40
1.52
3.40
2.24
2.45
3.78
4.37
2.94
1.29
1.56
16.92
2.94
2.35
90
13.63
Operating margin%
7.88
10.57
10.35
13.16
12.46
12.99
12.95
15.02
14.75
13.49
4.12
13.49
12.97
64
10.63
Net margin%
12.21
10.71
8.74
9.63
8.19
9.05
11.34
10.37
8.82
8.04
16.00
9.05
9.34
62
23.83
P/E ratio (avg)x
27.31
28.02
29.89
30.32
31.64
32.43
33.78
38.06
44.31
48.89
13.73
38.06
32.04
12
28.25
EV/EBITx
21.41
21.60
21.72
19.98
20.62
20.05
18.32
16.83
15.46
13.68
30.62
16.83
20.01
45
25.12
FCF yield (avg)%
22.03
22.54
23.63
25.41
23.86
22.42
24.22
23.87
22.83
23.12
22.46
23.12
23.38
17
15.99
FCF margin%
28.24
27.30
27.48
29.26
28.69
28.70
28.28
27.71
27.24
24.74
17.86
27.71
27.98
25
0.595
FCF / Net incomex
1.218
1.146
1.059
1.079
0.933
1.006
1.103
1.004
1.071
1.011
0.294
1.011
1.065
64
3.32
ROIC%
15.65
16.33
13.71
13.00
15.91
16.22
17.06
17.02
15.99
15.22
11.62
16.22
15.95
55
20.48
Return on equity%
29.86
30.11
28.91
30.20
28.59
27.04
28.22
26.77
29.75
30.40
14.05
28.22
29.33
9
24.50
Return on assets%
11.35
10.56
9.79
8.71
7.66
8.03
7.29
4.87
7.15
5.86
27.24
7.15
7.84
92
78.52
EPS¥
209.32
209.23
200.97
223.50
232.44
272.32
306.85
309.46
346.24
382.34
87.49
10.47%
6.75%
—
4.55
EPS growth%
11.58
12.48
10.10
7.74
6.60
4.92
3.83
4.77
7.40
5.55
4.86
4.92
7.00
42
45.49
Bookvalue per sh¥
101.65
99.69
113.96
127.77
134.82
153.61
163.81
173.29
169.86
192.26
37.25
7.36%
6.36%
—
92.20
FCF per share¥
105.02
109.32
123.38
116.06
120.75
133.01
142.95
144.89
167.17
187.15
51.80
9.16%
6.78%
—
87.12
Dividend per sh¥
42.97
47.61
51.36
53.92
54.25
47.96
42.69
39.88
36.01
34.80
53.27
(8.50%)
(2.75%)
—
13.55
Div yield (avg)%
15.83
17.63
17.42
16.06
18.74
17.95
16.38
15.76
13.25
15.70
29.04
15.76
16.22
49
23.07
Payout ratio%
16.86
14.17
14.61
16.92
17.01
18.20
19.41
22.18
22.83
24.67
5.16
22.18
17.60
70
4.309
Shares (diluted)M
4.044
4.375
4.308
4.517
4.716
5.167
4.919
5.516
5.809
6.117
4.102
5.34%
3.70%
48
28.06
Buyback yield%
19.71
18.19
16.92
18.20
19.10
21.83
19.63
18.58
18.86
17.07
19.12
18.86
18.72
69
1.087
D/E ratiox
1.084
1.240
1.336
1.245
1.327
1.486
1.499
1.527
1.421
1.368
0.366
1.486
1.352
26
1.358
Enterprise value¥B
0.946
1.076
1.217
1.273
1.409
1.640
1.804
1.963
2.025
1.944
1.935
6.66%
7.88%
17
1,635
LT debt¥M
213.9
206.1
187.4
188.3
197.4
180.5
188.1
184.8
183.9
177.4
632.7
(2.11%)
(2.57%)
92
Revenue
¥1.663B
5.44%
1.00×
Cost of revenue
¥1.124B
5.54%
1.01×
Operating expenses
¥278.7M
5.45%
1.00×
Property and equipment
18.37%