2.068
Revenue¥B
1.112
1.154
1.204
1.289
1.371
1.455
1.527
1.631
1.714
1.768
2.224
5.21%
4.99%
45
27.17
Revenue growth%
13.34
11.65
14.10
15.12
16.16
13.31
14.69
14.95
16.79
14.50
25.49
14.69
14.59
95
5.53
Gross margin%
0.40
0.40
3.09
2.58
0.40
2.15
3.17
0.69
0.40
0.99
20.65
0.99
0.84
23
11.03
Operating margin%
25.36
24.00
21.16
19.23
21.47
22.13
24.19
22.27
25.02
24.14
11.71
24.14
23.13
65
7.29
Net margin%
27.63
29.38
27.93
28.46
26.23
24.21
22.14
25.13
26.16
26.90
8.71
25.13
26.56
67
30.47
P/E ratio (avg)x
11.03
9.497
10.26
9.551
10.00
10.85
10.61
10.58
9.813
8.430
17.38
10.58
10.13
94
27.79
EV/EBITx
38.34
41.64
47.99
53.92
64.04
72.99
83.26
84.75
82.23
91.54
32.63
83.26
68.51
85
8.51
FCF yield (avg)%
11.92
12.69
10.29
7.66
5.37
4.90
6.93
7.89
6.05
7.27
20.12
6.93
7.46
85
23.35
FCF margin%
16.06
15.23
17.95
18.89
19.37
16.76
14.68
13.51
11.17
11.72
28.62
13.51
15.64
16
0.769
FCF / Net incomex
1.975
1.997
1.839
1.837
2.095
2.358
2.195
2.265
2.472
2.723
0.563
2.358
2.145
86
27.21
ROIC%
2.74
0.40
1.57
1.22
0.91
0.40
0.40
0.68
1.97
4.82
15.26
0.68
1.06
18
11.84
Return on equity%
11.46
11.74
11.62
12.72
14.37
16.18
17.64
15.00
14.39
13.26
29.98
15.00
13.82
82
6.02
Return on assets%
5.28
7.29
5.49
4.38
3.65
4.65
6.74
6.03
8.52
11.23
20.50
6.74
5.76
14
77.97
EPS¥
168.35
183.84
202.69
204.58
212.17
212.27
231.99
264.17
245.15
263.78
79.83
4.45%
4.96%
—
23.76
EPS growth%
28.90
28.45
30.85
29.98
30.06
31.69
32.52
30.78
30.00
27.61
25.93
30.78
30.03
19
50.93
Bookvalue per sh¥
60.82
66.74
66.61
79.69
84.42
85.18
82.44
87.56
100.73
104.92
119.54
4.44%
6.13%
—
157.46
FCF per share¥
141.69
125.79
129.72
116.89
118.95
123.51
117.96
114.82
118.78
106.06
146.98
(2.27%)
(2.67%)
—
100.45
Dividend per sh¥
24.84
27.76
29.68
33.08
31.99
31.74
32.78
34.63
37.04
39.67
55.90
4.39%
5.16%
—
23.69
Div yield (avg)%
15.03
15.37
15.95
16.81
19.44
19.08
20.08
17.15
17.60
17.47
18.20
17.60
17.31
5
29.68
Payout ratio%
2.61
1.84
0.40
0.40
1.64
0.40
0.40
0.40
0.40
2.98
2.61
0.40
0.40
74
7.816
Shares (diluted)M
9.588
9.395
10.32
11.96
12.76
14.10
14.32
16.39
15.78
15.54
7.690
4.03%
6.22%
20
29.48
Buyback yield%
1.25
0.40
2.23
0.40
1.13
2.63
4.50
5.60
7.86
7.16
27.27
5.60
2.43
16
1.528
D/E ratiox
2.731
2.882
3.374
3.513
4.045
4.780
4.827
4.645
4.690
4.601
1.243
4.690
4.323
59
0.236
Enterprise value¥B
1.586
1.500
1.621
1.628
1.700
1.790
1.738
1.924
2.016
1.863
0.138
1.85%
1.20%
15
0.196
LT debt¥B
1.560
1.671
1.447
1.551
1.674
1.500
1.323
1.431
1.392
1.201
0.522
(6.42%)
(3.48%)
36
Revenue
¥1.768B
4.99%
1.00×
Cost of revenue
¥1.001B
5.05%
1.01×
Operating expenses
¥306.3M
4.53%
0.96×
Property and equipment
15.92%