0.130
Revenue¥B
1.146
1.217
1.286
1.341
1.459
1.559
1.654
1.756
1.851
2.017
0.144
6.69%
6.74%
94
16.58
Revenue growth%
8.18
5.35
2.99
5.32
4.08
3.74
4.77
5.56
2.76
4.45
8.27
4.45
4.61
17
21.32
Gross margin%
5.98
7.03
8.86
6.67
6.77
8.33
8.12
8.70
8.35
10.43
4.58
8.35
8.22
21
7.44
Operating margin%
34.13
33.38
31.81
29.49
27.81
30.23
30.60
30.61
29.77
30.29
3.03
30.29
30.45
53
24.42
Net margin%
22.01
23.95
26.34
26.48
25.45
25.79
28.07
27.61
27.57
29.23
9.55
27.61
26.41
55
12.53
P/E ratio (avg)x
49.63
49.55
48.14
49.61
53.93
59.77
64.75
60.04
65.53
76.11
33.87
64.75
56.85
29
31.85
EV/EBITx
16.96
18.15
19.94
17.58
18.55
16.49
17.19
18.24
15.88
16.69
21.43
16.69
17.38
68
11.09
FCF yield (avg)%
7.31
5.21
5.46
5.76
7.69
5.43
3.28
5.63
6.38
7.39
8.11
5.63
5.70
74
5.54
FCF margin%
14.68
16.63
15.74
15.18
16.77
15.91
16.34
15.52
15.88
15.35
22.42
15.88
15.81
21
1.331
FCF / Net incomex
0.123
0.106
0.098
0.085
0.084
0.078
0.075
0.079
0.078
0.079
0.852
0.078
0.081
17
27.23
ROIC%
8.03
10.34
12.42
14.33
16.93
17.26
19.37
22.07
21.04
23.25
26.11
21.04
17.09
79
21.65
Return on equity%
0.40
0.40
0.40
0.40
2.00
0.40
0.40
0.40
2.90
5.42
22.59
0.40
0.40
19
11.04
Return on assets%
19.32
20.20
21.84
21.91
20.56
21.70
19.04
17.46
19.73
17.36
3.61
19.04
19.97
73
137.92
EPS¥
298.76
274.14
296.55
288.80
273.90
248.91
242.78
228.18
238.07
263.04
145.91
(0.81%)
(1.55%)
—
29.92
EPS growth%
7.93
6.83
6.10
7.34
8.71
9.10
11.38
9.42
6.99
9.06
6.45
9.10
8.32
31
194.42
Bookvalue per sh¥
514.67
536.02
538.03
542.23
539.45
649.27
661.63
760.03
903.67
1,022
114.71
13.64%
8.81%
—
73.84
FCF per share¥
293.20
314.88
329.35
305.25
333.63
306.60
296.65
329.00
371.72
353.25
338.97
1.15%
2.26%
—
51.11
Dividend per sh¥
279.35
312.86
335.68
332.00
376.22
391.32
417.96
410.86
409.52
435.61
67.97
2.97%
5.14%
—
20.34
Div yield (avg)%
14.31
15.25
16.65
17.11
15.91
16.15
14.22
16.49
15.54
15.87
10.02
15.87
15.89
37
13.12
Payout ratio%
15.86
13.48
13.14
15.42
17.18
14.46
12.70
12.24
9.36
11.85
29.95
12.24
13.31
62
4.607
Shares (diluted)M
7.381
8.102
9.536
9.249
10.42
12.32
12.86
13.46
15.12
15.71
4.523
8.56%
9.53%
13
29.78
Buyback yield%
0.74
0.40
0.40
3.29
5.49
8.28
5.39
7.89
6.91
9.74
14.16
7.89
5.44
90
0.673
D/E ratiox
0.855
0.894
0.816
0.795
0.802
0.763
0.742
0.794
0.685
0.685
0.445
0.742
0.794
75
645.6
Enterprise value¥M
73.20
66.89
73.67
78.24
87.45
81.25
84.97
89.97
99.01
89.97
163.3
0.57%
2.29%
70
0.368
LT debt¥B
1.992
2.085
2.274
2.476
2.453
2.440
2.586
2.582
3.066
3.190
0.390
5.40%
5.64%
79
Revenue
¥2.017B
6.74%
1.00×
Cost of revenue
¥1.237B
6.94%
1.02×
Operating expenses
¥387.9M
6.22%
0.95×
Property and equipment
14.53%