1.465
Revenue¥B
2.974
3.002
3.078
3.065
3.066
3.013
3.016
3.082
3.122
3.076
1.561
0.06%
0.21%
54
10.32
Revenue growth%
33.71
34.29
36.89
36.70
39.25
40.51
40.80
43.08
40.27
39.23
29.40
40.51
39.24
56
7.84
Gross margin%
16.36
14.70
13.78
14.98
15.26
13.73
16.24
17.02
18.67
18.46
9.18
17.02
15.75
55
10.91
Operating margin%
16.53
17.97
16.50
14.18
13.81
12.35
12.47
11.99
13.30
12.01
7.35
12.35
13.55
26
20.94
Net margin%
15.36
14.12
16.42
16.60
16.16
14.96
12.65
12.56
11.60
8.73
21.72
12.56
14.54
85
24.39
P/E ratio (avg)x
14.27
14.07
14.42
16.41
17.85
17.29
18.03
20.52
20.91
20.50
29.75
20.50
17.57
63
29.53
EV/EBITx
38.86
45.10
49.98
56.39
63.78
73.62
89.63
103.1
123.2
128.3
15.99
103.1
68.70
37
5.42
FCF yield (avg)%
16.32
18.24
16.08
16.88
15.11
16.03
15.79
17.60
14.65
16.98
7.45
16.03
16.20
24
18.05
FCF margin%
25.40
22.81
19.81
21.00
18.56
21.31
20.79
19.37
20.84
20.79
20.68
20.79
20.82
23
0.490
FCF / Net incomex
0.988
1.083
1.073
1.159
1.208
1.289
1.450
1.485
1.487
1.511
1.498
1.485
1.249
36
21.97
ROIC%
10.77
8.33
9.39
10.67
12.43
10.93
12.92
15.35
16.61
14.47
4.49
14.47
11.68
60
17.12
Return on equity%
25.52
25.48
22.69
20.40
22.35
23.06
24.30
23.24
22.60
20.75
24.19
23.06
22.87
47
8.63
Return on assets%
5.00
3.73
6.13
6.25
4.18
5.45
3.91
2.25
3.42
2.94
3.78
3.42
4.04
51
87.49
EPS¥
82.93
82.59
85.78
81.45
81.02
74.58
75.78
69.50
67.06
66.94
96.92
(3.74%)
(2.59%)
—
19.35
EPS growth%
10.45
9.80
7.94
7.18
9.07
8.54
8.58
7.57
7.65
5.02
27.16
7.65
8.24
45
40.57
Bookvalue per sh¥
121.40
142.40
142.30
140.75
149.46
162.22
165.82
176.73
206.20
225.26
57.02
8.55%
5.74%
—
88.53
FCF per share¥
68.09
72.09
75.46
66.33
68.62
66.05
59.73
63.44
64.14
69.75
76.36
0.33%
—
—
43.91
Dividend per sh¥
69.13
79.79
79.38
79.86
87.16
83.96
86.50
94.29
101.33
101.55
79.76
3.10%
3.65%
—
21.61
Div yield (avg)%
27.54
29.48
29.75
28.52
27.03
29.11
26.75
28.80
28.98
30.13
15.03
28.98
28.89
33
10.08
Payout ratio%
4.12
3.68
4.99
2.38
2.40
0.40
0.45
1.03
0.40
0.40
11.54
0.40
1.70
69
10.04
Shares (diluted)M
8.398
8.423
8.006
8.379
8.785
8.331
8.065
8.705
8.310
9.366
10.01
1.29%
1.10%
9
18.48
Buyback yield%
12.76
14.55
12.18
10.83
12.04
9.07
7.16
4.57
6.70
7.84
26.82
7.16
9.95
68
0.996
D/E ratiox
0.571
0.612
0.648
0.744
0.858
0.991
1.069
1.151
1.318
1.418
1.023
1.151
0.925
10
1.106
Enterprise value¥B
1.370
1.561
1.678
1.901
1.752
1.629
1.522
1.551
1.661
1.859
0.581
1.19%
3.78%
66
0.775
LT debt¥B
0.591
0.646
0.630
0.711
0.749
0.737
0.728
0.734
0.723
0.802
2.239
1.38%
3.17%
71
Revenue
¥3.076B
0.21%
1.00×
Cost of revenue
¥1.583B
0.10%
0.99×
Operating expenses
¥474.3M
0.36%
1.02×
Property and equipment
17.63%