0.427
Revenue¥B
1.881
1.937
2.039
2.172
2.269
2.429
2.592
2.736
2.803
2.985
0.455
5.63%
5.04%
42
19.21
Revenue growth%
22.08
21.06
18.81
16.89
17.45
20.20
19.22
17.37
16.44
17.12
13.61
17.37
18.13
13
19.96
Gross margin%
16.91
18.54
18.63
18.88
20.91
22.96
25.29
24.70
27.23
29.50
19.51
25.29
21.93
81
22.90
Operating margin%
11.69
11.34
12.32
10.30
11.89
8.97
8.91
10.37
12.87
11.43
14.97
10.37
11.38
94
20.59
Net margin%
13.47
15.04
15.48
14.71
16.95
14.56
11.67
11.51
13.67
15.65
14.74
13.67
14.63
23
11.97
P/E ratio (avg)x
10.67
11.68
11.92
10.69
10.40
11.01
10.81
9.929
10.75
11.22
18.43
10.81
10.78
20
36.10
EV/EBITx
10.75
10.36
8.994
8.819
9.346
8.543
8.150
7.355
7.830
7.513
28.43
7.830
8.681
6
10.87
FCF yield (avg)%
17.89
17.57
16.43
16.36
19.20
18.51
20.67
23.04
20.98
21.46
4.82
20.98
18.85
20
25.47
FCF margin%
23.68
25.96
23.69
25.71
24.27
23.51
25.93
24.72
26.88
29.52
10.15
25.93
25.21
58
0.521
FCF / Net incomex
0.903
1.015
1.127
1.101
1.152
1.379
1.581
1.839
1.929
1.920
0.607
1.839
1.266
94
9.54
ROIC%
25.49
25.00
26.08
28.25
26.40
26.91
28.84
31.29
30.70
28.70
12.15
28.84
27.58
72
6.02
Return on equity%
12.76
13.16
13.72
11.34
13.30
10.52
10.41
10.86
9.55
7.16
5.24
10.41
11.10
19
13.66
Return on assets%
24.60
24.31
22.42
25.07
26.50
23.71
25.00
22.27
23.72
24.96
22.42
23.72
24.46
30
92.17
EPS¥
131.61
140.80
154.65
152.01
148.87
144.54
163.47
185.59
201.24
218.77
101.60
8.00%
4.96%
—
9.45
EPS growth%
3.55
0.61
3.29
2.85
2.90
0.83
0.40
3.28
5.07
3.84
22.74
3.28
3.09
62
87.07
Bookvalue per sh¥
106.41
106.23
113.38
111.83
127.21
136.15
137.19
164.88
164.23
188.37
138.45
8.17%
6.50%
—
103.07
FCF per share¥
87.32
95.19
99.10
111.28
111.31
109.66
114.36
104.68
117.99
133.63
134.30
3.72%
3.84%
—
155.06
Dividend per sh¥
162.61
159.81
163.32
152.02
157.75
162.00
163.49
161.19
175.80
187.19
166.90
3.48%
1.00%
—
24.35
Div yield (avg)%
19.47
19.53
19.02
20.23
21.55
21.53
22.20
20.58
21.04
23.43
17.55
21.53
20.81
19
2.93
Payout ratio%
10.81
10.66
9.73
8.93
11.02
9.31
6.76
4.20
5.15
3.19
16.73
5.15
9.12
74
11.61
Shares (diluted)M
8.805
8.432
7.851
7.136
7.703
7.055
7.160
7.904
7.173
7.764
11.13
0.16%
(1.26%)
67
25.97
Buyback yield%
8.13
10.62
8.23
5.42
3.44
1.69
0.53
0.40
2.54
4.49
26.58
1.69
3.96
45
1.305
D/E ratiox
0.702
0.764
0.759
0.828
0.856
0.830
0.838
0.925
0.883
0.908
1.117
0.883
0.834
30
2.485
Enterprise value¥B
3.537
3.872
3.987
4.683
5.527
5.457
5.714
6.874
7.400
8.085
1.089
7.90%
9.47%
83
0.582
LT debt¥B
0.763
0.850
0.830
0.870
0.970
0.929
0.995
0.918
0.833
0.910
2.413
(1.28%)
1.15%
12
Revenue
¥2.985B
5.04%
1.00×
Cost of revenue
¥1.844B
4.63%
0.96×
Operating expenses
¥702.8M
5.92%
1.09×
Property and equipment
14.79%