1.406
Revenue¥B
2.293
2.383
2.514
2.655
2.827
2.909
2.960
3.064
3.254
3.340
1.560
3.39%
4.05%
86
12.85
Revenue growth%
20.76
22.67
19.79
17.00
14.64
16.06
15.31
15.41
17.89
16.21
16.25
16.06
16.60
49
6.09
Gross margin%
9.51
10.73
12.96
10.79
8.13
7.84
6.69
8.12
6.47
6.87
25.74
6.87
8.13
25
27.18
Operating margin%
20.50
23.02
25.99
26.87
25.07
24.25
23.17
24.62
23.49
22.96
18.83
23.49
23.87
37
24.24
Net margin%
30.75
31.48
33.54
34.44
32.12
31.78
34.13
33.86
32.72
33.50
29.32
33.50
33.11
63
37.18
P/E ratio (avg)x
22.87
25.44
29.27
32.23
29.99
31.32
32.07
34.01
31.56
31.94
31.06
31.94
31.44
15
7.955
EV/EBITx
13.31
15.74
16.93
18.94
20.17
21.26
21.96
26.22
25.60
30.38
37.75
25.60
20.72
32
16.70
FCF yield (avg)%
1.36
0.84
0.70
2.22
0.40
2.92
3.64
2.82
0.40
1.29
27.54
2.82
1.32
65
19.93
FCF margin%
4.76
2.33
2.20
0.95
1.95
1.00
0.40
0.40
0.83
2.67
5.00
0.83
1.47
27
1.348
FCF / Net incomex
0.768
0.743
0.769
0.773
0.921
0.905
0.885
0.862
0.872
0.948
1.429
0.885
0.867
80
26.15
ROIC%
24.72
24.08
26.81
25.78
22.85
20.75
19.93
19.56
19.41
19.51
15.83
19.56
21.80
80
24.55
Return on equity%
4.62
6.11
7.55
9.00
11.44
10.04
11.74
13.43
12.59
14.63
7.89
12.59
10.74
37
3.87
Return on assets%
30.75
32.96
32.45
34.50
32.75
33.43
32.22
32.71
34.31
34.52
2.20
33.43
32.85
11
118.63
EPS¥
171.72
172.37
192.78
197.93
194.37
207.10
203.98
213.19
236.66
261.14
126.42
6.08%
5.83%
—
14.20
EPS growth%
12.07
11.57
12.53
11.36
12.56
10.48
12.28
14.38
14.61
15.90
24.92
14.38
12.40
56
93.01
Bookvalue per sh¥
84.17
96.04
96.79
97.55
94.04
96.97
106.29
123.53
125.38
146.68
92.64
9.30%
6.73%
—
21.57
FCF per share¥
190.47
188.85
208.93
227.85
271.18
285.95
289.16
334.55
353.40
397.12
125.49
7.93%
8.04%
—
24.74
Dividend per sh¥
90.47
96.81
106.73
122.69
140.95
139.79
146.26
160.75
169.58
173.14
33.67
4.20%
6.35%
—
2.61
Div yield (avg)%
24.77
26.48
23.75
20.98
23.44
25.42
27.20
24.57
22.64
24.32
18.02
24.57
24.44
49
2.83
Payout ratio%
5.75
7.65
6.91
5.22
7.60
7.78
5.46
3.95
5.26
2.50
14.44
5.26
5.61
62
12.35
Shares (diluted)M
10.86
9.870
9.840
8.997
8.052
8.626
9.327
10.21
9.901
8.977
12.32
2.20%
(1.84%)
70
15.42
Buyback yield%
5.67
3.10
5.08
2.08
1.89
1.61
3.13
2.95
0.40
0.50
28.99
1.61
2.52
66
1.270
D/E ratiox
1.703
1.863
1.953
1.786
1.955
1.967
2.119
1.996
2.218
2.081
0.342
2.081
1.961
27
2.552
Enterprise value¥B
2.481
2.844
3.293
3.344
3.880
4.144
4.696
5.298
6.088
6.364
1.162
10.41%
11.81%
66
1.985
LT debt¥B
0.742
0.665
0.655
0.624
0.588
0.653
0.628
0.697
0.749
0.720
1.091
4.13%
(1.37%)
84
Revenue
¥3.340B
4.05%
1.00×
Cost of revenue
¥1.948B
4.04%
1.00×
Operating expenses
¥693.5M
4.18%
1.01×
Property and equipment
18.50%