1.056
Revenue¥B
1.259
1.357
1.432
1.498
1.618
1.704
1.773
1.900
2.065
2.206
1.146
6.40%
6.30%
72
29.96
Revenue growth%
16.75
16.18
15.32
15.09
12.41
10.87
12.75
13.43
14.04
16.21
23.13
13.43
14.57
20
28.94
Gross margin%
16.21
16.93
18.37
18.81
16.93
16.63
17.31
17.67
19.93
18.10
25.46
17.67
17.49
76
19.28
Operating margin%
23.66
22.10
21.02
19.49
22.37
23.14
24.61
25.19
23.53
25.20
20.04
24.61
23.34
93
8.65
Net margin%
19.17
20.35
22.53
24.74
23.16
22.07
23.78
23.91
23.06
20.69
4.81
23.06
22.79
66
20.86
P/E ratio (avg)x
34.28
31.23
28.30
29.64
30.27
32.27
34.66
30.64
28.60
31.50
12.97
31.50
30.93
61
21.14
EV/EBITx
53.17
59.49
61.87
66.21
74.44
81.50
89.60
96.37
109.4
124.9
22.73
96.37
77.97
53
14.76
FCF yield (avg)%
7.44
5.92
7.73
5.57
7.49
5.57
3.63
3.52
4.94
2.68
22.40
3.63
5.57
39
13.95
FCF margin%
26.96
25.06
25.36
27.50
25.17
27.23
28.03
30.70
33.07
32.66
15.58
30.70
27.37
84
1.771
FCF / Net incomex
2.258
2.383
2.602
2.911
2.923
3.211
3.641
3.860
3.633
3.964
1.606
3.641
3.067
63
16.92
ROIC%
8.88
8.42
8.50
11.21
14.11
15.25
17.81
16.41
14.14
15.62
13.92
15.62
14.13
62
16.07
Return on equity%
3.71
5.24
3.52
4.14
6.40
6.72
4.22
6.46
6.06
8.50
20.65
6.46
5.65
55
19.58
Return on assets%
13.79
12.09
12.45
14.15
14.01
15.36
17.31
18.16
15.60
15.19
7.17
15.60
14.67
38
39.57
EPS¥
49.85
56.00
57.29
63.64
64.58
70.17
82.48
98.04
102.55
116.14
43.30
12.45%
9.54%
—
16.36
EPS growth%
25.78
23.29
25.28
27.45
26.01
24.11
25.66
24.08
24.19
24.40
28.85
24.19
24.84
33
38.44
Bookvalue per sh¥
28.46
25.69
24.34
22.98
24.02
22.23
21.42
21.51
23.23
20.69
58.45
(2.93%)
(3.24%)
—
17.85
FCF per share¥
9.89
10.72
11.19
10.67
11.15
11.73
10.77
10.18
9.35
9.51
32.40
(3.13%)
(0.83%)
—
44.45
Dividend per sh¥
36.39
34.44
32.56
35.01
35.42
36.79
33.92
34.09
33.57
29.27
30.80
(3.74%)
(2.98%)
—
13.25
Div yield (avg)%
18.42
19.47
21.05
19.30
21.37
22.82
23.26
23.96
21.11
22.75
10.98
22.82
21.24
64
6.43
Payout ratio%
5.58
7.26
9.74
7.26
7.76
10.49
11.18
10.98
13.67
12.72
8.91
11.18
10.11
26
11.27
Shares (diluted)M
15.11
14.67
14.56
16.25
16.59
17.83
19.08
17.96
18.91
20.67
11.75
4.49%
3.92%
49
29.72
Buyback yield%
29.60
31.12
30.06
28.87
29.96
29.53
30.68
30.11
28.43
31.04
9.32
30.11
30.01
62
1.257
D/E ratiox
1.565
1.415
1.477
1.503
1.610
1.442
1.309
1.411
1.362
1.362
0.742
1.362
1.429
39
1.178
Enterprise value¥B
1.231
1.320
1.408
1.285
1.246
1.138
1.224
1.095
0.991
1.093
0.113
(2.59%)
(1.60%)
48
0.845
LT debt¥B
1.477
1.534
1.501
1.440
1.256
1.272
1.085
1.002
0.908
0.906
1.122
(6.32%)
(5.21%)
13
Revenue
¥2.206B
6.30%
1.00×
Cost of revenue
¥1.405B
6.31%
1.00×
Operating expenses
¥387.3M
6.36%
1.01×
Property and equipment
17.24%