0.838
Revenue¥B
4.815
5.089
5.522
5.981
6.320
6.955
7.444
8.226
8.902
9.597
0.928
8.72%
8.12%
55
15.45
Revenue growth%
15.37
12.53
14.61
11.62
9.72
7.79
10.68
13.42
11.21
8.41
16.17
10.68
11.41
92
3.38
Gross margin%
0.40
0.40
1.58
3.21
0.58
1.72
2.81
2.38
1.60
1.75
24.25
1.75
1.66
82
8.68
Operating margin%
11.01
9.80
8.18
11.12
9.90
10.49
9.16
8.48
5.90
4.52
9.21
8.48
9.48
27
12.46
Net margin%
23.44
26.18
26.33
23.75
25.39
27.48
29.69
29.14
26.65
29.18
29.63
29.14
26.49
76
10.43
P/E ratio (avg)x
26.71
26.69
26.61
31.16
34.01
36.04
34.40
38.92
37.24
41.64
31.02
37.24
34.20
69
26.72
EV/EBITx
23.05
20.64
19.06
16.60
15.26
13.29
13.71
12.46
12.57
13.61
26.59
13.29
14.48
79
13.40
FCF yield (avg)%
23.55
22.31
22.24
19.57
17.41
17.64
19.91
17.21
15.79
14.60
2.50
17.21
18.60
77
18.95
FCF margin%
15.71
14.45
13.08
16.05
17.18
14.23
12.05
11.04
13.15
11.34
22.82
12.05
13.69
56
0.792
FCF / Net incomex
1.579
1.810
2.005
2.248
2.250
2.328
2.647
2.792
2.655
2.666
0.860
2.655
2.289
78
19.96
ROIC%
24.62
24.08
22.35
22.80
25.65
24.30
21.97
19.64
17.96
19.15
15.78
19.64
22.57
43
2.36
Return on equity%
8.08
5.82
5.31
5.20
7.80
8.67
8.57
6.11
5.28
3.69
6.20
6.11
5.96
81
14.58
Return on assets%
21.42
20.73
19.62
16.97
19.52
19.61
19.80
18.63
21.34
22.43
7.83
19.80
19.71
64
184.23
EPS¥
251.83
265.77
276.86
271.99
272.90
281.03
270.84
293.26
290.79
327.43
206.07
3.71%
2.28%
—
12.04
EPS growth%
9.62
6.79
9.22
11.14
8.89
9.81
9.67
11.42
12.90
13.71
20.93
11.42
9.74
70
116.04
Bookvalue per sh¥
248.95
243.43
275.64
270.08
302.66
300.41
354.33
369.79
421.63
429.92
50.34
7.27%
7.21%
—
165.71
FCF per share¥
269.80
282.11
283.73
335.78
387.40
399.09
464.32
457.54
522.95
607.54
85.91
9.42%
10.16%
—
84.76
Dividend per sh¥
186.46
181.73
203.46
188.54
184.92
169.46
165.60
170.94
184.65
195.89
50.15
1.16%
0.52%
—
10.00
Div yield (avg)%
14.62
12.32
12.05
14.94
13.82
13.09
14.70
11.96
9.32
9.29
15.11
11.96
12.70
74
13.55
Payout ratio%
17.34
20.21
22.16
23.68
23.11
20.40
19.99
22.86
20.15
22.68
8.51
20.40
21.28
40
19.00
Shares (diluted)M
33.53
37.86
40.17
39.03
38.54
37.60
39.09
41.83
47.01
48.77
19.39
4.82%
5.44%
51
5.99
Buyback yield%
27.05
28.26
28.93
31.25
28.32
29.75
28.81
28.52
30.96
33.20
9.50
29.75
28.87
47
1.248
D/E ratiox
0.192
0.225
0.231
0.227
0.226
0.252
0.243
0.233
0.262
0.308
1.132
0.252
0.232
43
3.952
Enterprise value¥B
4.964
4.871
4.955
4.403
4.008
4.143
3.662
3.922
4.142
3.632
6.504
(1.95%)
(3.11%)
68
7.434
LT debt¥B
8.412
9.898
9.754
9.529
10.33
9.831
9.983
10.62
10.84
11.49
2.663
2.15%
4.08%
94
Revenue
¥9.597B
8.12%
1.00×
Cost of revenue
¥6.315B
8.19%
1.01×
Operating expenses
¥2.199B
8.13%
1.00×
Property and equipment
15.51%