3.097
Revenue¥B
1.543
1.621
1.725
1.839
1.925
2.059
2.246
2.383
2.501
2.698
3.164
6.99%
6.28%
90
26.90
Revenue growth%
2.35
4.94
3.24
5.65
5.37
7.73
5.83
6.43
5.56
6.34
17.57
6.34
5.60
79
12.82
Gross margin%
24.50
26.20
28.46
27.46
26.22
24.67
24.40
25.83
26.21
28.94
16.17
25.83
26.20
43
18.72
Operating margin%
25.26
23.09
22.56
22.84
22.06
20.69
18.62
21.42
20.60
18.58
21.43
20.60
21.74
20
9.11
Net margin%
9.62
7.96
8.01
7.54
4.79
4.08
3.51
0.86
0.40
1.35
20.75
1.35
4.43
42
9.953
P/E ratio (avg)x
28.89
29.80
33.49
35.43
40.78
37.97
43.64
46.56
49.14
53.74
10.79
46.56
39.37
79
6.890
EV/EBITx
56.01
61.83
61.30
63.70
67.58
81.86
89.58
103.7
119.7
124.2
23.98
103.7
74.72
79
4.15
FCF yield (avg)%
12.84
11.63
13.70
10.98
13.62
12.23
14.89
17.53
20.02
18.17
6.80
17.53
13.66
15
9.71
FCF margin%
22.42
20.23
19.74
19.56
22.29
23.89
26.19
25.92
28.12
25.58
3.12
25.92
23.15
32
0.247
FCF / Net incomex
0.727
0.713
0.698
0.683
0.654
0.629
0.684
0.791
0.866
0.997
0.510
0.791
0.706
63
10.18
ROIC%
14.97
16.37
15.11
16.00
13.17
13.59
13.15
13.16
11.25
9.10
25.91
13.15
13.38
18
3.72
Return on equity%
21.00
22.54
21.92
24.37
23.95
26.76
26.09
27.82
28.04
28.38
25.18
27.82
25.23
49
26.41
Return on assets%
0.40
0.40
2.23
4.96
5.71
3.00
1.70
2.08
4.54
6.74
17.81
3.00
2.61
77
10.91
EPS¥
19.56
20.85
20.99
21.33
21.08
19.63
20.49
22.06
22.16
19.76
11.53
(1.28%)
(0.20%)
—
13.01
EPS growth%
1.42
1.84
3.28
2.51
3.34
2.20
1.43
1.48
2.26
0.68
15.98
1.48
2.02
60
13.51
Bookvalue per sh¥
14.18
13.26
13.90
13.96
12.28
12.38
11.78
12.64
12.68
11.76
6.96
(0.88%)
(1.32%)
—
14.05
FCF per share¥
20.11
19.27
16.88
17.21
15.38
15.31
15.39
15.17
16.24
17.07
25.32
2.11%
(1.74%)
—
10.66
Dividend per sh¥
28.02
30.65
33.98
34.99
31.51
29.10
29.21
27.75
28.53
30.32
18.37
(0.76%)
0.37%
—
19.10
Div yield (avg)%
26.23
27.23
29.74
27.09
27.69
24.80
24.59
24.46
23.77
26.42
23.96
24.59
26.33
77
16.50
Payout ratio%
5.29
5.74
5.85
6.97
6.45
5.78
7.40
9.95
10.92
8.44
29.53
8.44
6.71
73
59.69
Shares (diluted)M
76.86
88.31
95.86
110.1
129.4
135.3
159.3
184.7
196.7
211.0
63.18
10.26%
10.43%
83
15.33
Buyback yield%
11.68
8.73
5.76
7.30
6.80
5.01
3.22
4.84
2.94
0.87
26.41
3.22
5.39
43
0.462
D/E ratiox
2.556
2.643
3.025
3.336
3.666
3.933
4.550
5.274
5.352
5.387
0.311
5.274
3.799
59
0.963
Enterprise value¥B
3.987
4.207
4.287
4.687
5.123
5.861
5.842
6.312
5.813
6.220
3.084
3.95%
4.96%
79
3.497
LT debt¥B
1.514
1.336
1.371
1.244
1.204
1.153
1.234
1.109
1.166
1.284
3.037
1.30%
(1.47%)
29
Revenue
¥2.698B
6.28%
1.00×
Cost of revenue
¥1.661B
5.85%
0.96×
Operating expenses
¥589.2M
6.89%
1.06×
Property and equipment
16.62%