1.564
Revenue¥B
1.302
1.380
1.449
1.560
1.635
1.686
1.785
1.880
1.959
2.027
1.659
4.40%
5.05%
36
13.40
Revenue growth%
8.16
6.88
4.50
7.12
6.72
9.62
9.53
10.56
11.83
11.40
26.49
10.56
8.84
42
18.25
Gross margin%
30.56
31.85
29.58
28.78
29.17
30.64
27.93
29.00
26.71
29.55
11.06
29.00
29.36
90
11.43
Operating margin%
12.24
9.37
8.04
10.01
10.20
9.30
8.29
8.24
7.45
7.55
6.40
8.24
8.80
11
27.94
Net margin%
17.67
19.83
20.35
19.43
17.74
14.89
13.16
14.63
13.48
15.61
26.48
14.63
16.64
20
12.06
P/E ratio (avg)x
28.08
26.19
25.77
24.07
24.64
23.82
21.79
23.71
21.42
21.02
17.11
21.79
23.95
39
22.81
EV/EBITx
43.02
45.50
48.58
49.23
55.17
58.03
61.94
65.19
65.62
74.06
8.221
65.19
56.60
69
18.82
FCF yield (avg)%
20.93
23.84
21.31
22.13
22.42
24.47
26.04
23.77
21.68
19.58
5.93
23.77
22.27
27
24.20
FCF margin%
6.31
7.81
6.25
5.33
3.99
6.33
5.15
5.54
2.61
0.74
25.96
5.15
5.43
22
0.930
FCF / Net incomex
0.987
0.955
1.054
1.178
1.229
1.177
1.280
1.286
1.204
1.103
1.247
1.204
1.177
30
6.43
ROIC%
16.56
18.42
17.30
20.15
22.61
23.65
23.26
23.22
25.16
25.56
28.56
23.65
22.92
87
19.91
Return on equity%
13.79
16.38
15.78
13.95
12.76
13.53
12.72
13.53
14.43
14.93
4.84
13.53
13.87
32
16.02
Return on assets%
1.48
3.21
5.44
3.93
5.70
6.54
8.80
8.29
10.45
12.64
4.65
8.80
6.12
43
92.44
EPS¥
428.94
404.16
450.23
461.36
430.90
420.05
471.63
476.31
479.54
503.96
94.61
3.18%
2.89%
—
27.52
EPS growth%
16.94
14.30
12.14
13.22
14.35
13.47
14.59
15.44
16.61
16.03
10.75
15.44
14.47
64
290.50
Bookvalue per sh¥
108.45
108.45
95.90
102.54
108.41
102.28
107.39
99.28
87.75
92.44
367.54
(3.14%)
(1.79%)
—
324.18
FCF per share¥
132.56
141.95
151.34
170.18
188.52
212.25
217.45
250.09
232.94
215.70
72.88
2.73%
5.35%
—
349.73
Dividend per sh¥
206.72
186.42
163.01
167.64
144.83
142.53
130.48
121.06
131.98
114.13
92.21
(4.65%)
(5.13%)
—
16.73
Div yield (avg)%
19.89
20.98
22.06
19.85
20.01
22.94
22.47
22.30
20.39
19.13
3.44
22.30
20.68
89
3.77
Payout ratio%
30.93
31.12
33.56
33.03
35.11
34.53
34.61
35.97
36.42
33.69
27.67
34.61
34.11
68
4.670
Shares (diluted)M
5.704
5.746
6.831
7.647
9.069
10.42
10.40
10.04
10.60
10.28
4.538
2.54%
6.47%
81
3.17
Buyback yield%
14.08
11.64
8.71
7.75
4.75
2.44
1.70
0.49
2.24
4.10
7.25
2.24
4.42
15
0.982
D/E ratiox
0.206
0.186
0.200
0.181
0.163
0.169
0.173
0.178
0.193
0.193
0.423
0.178
0.183
77
1.772
Enterprise value¥B
2.448
2.871
3.408
3.984
4.421
4.977
5.189
6.210
6.392
7.737
1.109
11.84%
12.31%
11
0.202
LT debt¥B
1.918
1.702
1.827
1.656
1.459
1.263
1.178
1.238
1.088
1.175
1.204
(4.24%)
(5.26%)
48
Revenue
¥2.027B
5.05%
1.00×
Cost of revenue
¥868.4M
5.44%
1.04×
Operating expenses
¥509.0M
4.89%
0.98×
Property and equipment
16.65%