0.467
Revenue¥B
2.004
1.995
2.029
2.030
2.016
1.990
2.026
1.986
2.010
1.970
0.509
(0.46%)
(0.37%)
37
21.28
Revenue growth%
5.62
3.83
3.90
6.12
8.53
8.42
10.44
7.99
5.16
5.40
19.00
7.99
5.87
60
19.48
Gross margin%
6.08
4.93
6.81
8.52
5.55
5.42
7.45
4.51
6.48
7.78
25.64
6.48
6.28
33
24.63
Operating margin%
10.82
13.19
15.24
12.68
11.49
14.46
13.76
10.92
11.03
8.30
13.67
11.03
12.09
16
20.06
Net margin%
10.63
8.34
5.56
3.46
5.50
4.49
5.60
8.20
8.31
10.21
29.08
8.20
6.90
42
15.10
P/E ratio (avg)x
8.448
7.484
7.550
8.098
8.998
9.221
9.808
9.356
9.123
9.602
14.91
9.356
9.061
11
9.378
EV/EBITx
43.77
47.80
47.45
54.48
64.59
72.42
86.33
93.83
95.48
112.4
23.70
93.83
68.50
7
28.76
FCF yield (avg)%
7.17
6.18
3.28
5.20
6.70
6.51
5.58
7.61
5.37
6.00
21.49
6.00
6.09
73
26.19
FCF margin%
11.82
12.62
11.53
11.15
12.38
12.97
10.93
10.46
9.72
11.92
14.88
10.93
11.68
9
0.514
FCF / Net incomex
0.832
0.836
0.914
0.984
1.007
1.019
0.992
1.100
1.110
0.973
1.179
1.019
0.988
27
17.05
ROIC%
20.82
19.02
17.47
20.31
20.19
22.63
23.66
26.29
27.46
25.27
26.97
25.27
21.72
78
11.81
Return on equity%
31.54
33.76
33.24
35.87
38.55
39.83
40.75
40.58
43.51
42.89
7.53
40.75
39.19
50
16.09
Return on assets%
28.54
28.61
26.58
25.91
27.82
26.08
27.40
26.87
25.48
27.07
10.95
26.87
26.97
92
60.01
EPS¥
161.10
186.87
183.50
200.23
210.30
211.84
247.02
244.03
231.87
258.27
65.54
4.19%
5.27%
—
2.96
EPS growth%
11.01
8.87
9.97
8.90
9.42
11.99
14.81
16.85
18.59
21.08
20.86
16.85
11.50
49
150.99
Bookvalue per sh¥
166.78
200.47
232.19
243.35
252.22
291.25
328.04
386.58
404.17
406.63
122.60
10.02%
10.55%
—
82.49
FCF per share¥
56.69
57.12
59.03
63.25
59.85
59.96
56.60
53.46
53.38
58.52
82.22
(0.45%)
0.74%
—
59.15
Dividend per sh¥
171.20
172.22
179.68
197.28
219.29
227.50
230.65
222.23
198.04
209.35
142.22
(0.92%)
2.87%
—
26.37
Div yield (avg)%
5.97
7.90
6.42
4.97
6.80
4.81
3.74
3.85
0.85
0.44
4.08
3.74
4.89
93
18.16
Payout ratio%
5.05
6.46
8.10
7.69
8.82
7.16
7.17
6.01
3.22
3.11
23.75
6.01
6.81
7
6.772
Shares (diluted)M
7.326
6.804
6.565
7.468
7.134
7.675
8.549
9.026
9.106
9.084
6.463
4.95%
3.36%
17
15.41
Buyback yield%
30.40
31.60
29.66
30.45
32.72
35.48
34.92
32.56
31.73
32.76
5.29
32.76
32.14
53
0.427
D/E ratiox
0.874
0.860
0.918
0.952
0.855
0.844
0.914
0.990
0.987
1.020
0.992
0.987
0.916
21
1.732
Enterprise value¥B
1.242
1.215
1.159
1.274
1.136
1.198
1.049
1.155
1.138
1.213
1.568
1.31%
(0.76%)
81
1.356
LT debt¥B
0.795
0.681
0.633
0.556
0.509
0.457
0.440
0.468
0.431
0.379
1.577
(5.73%)
(6.39%)
9
Revenue
¥1.970B
(0.37%)
1.00×
Cost of revenue
¥1.231B
(0.22%)
1.02×
Operating expenses
¥287.4M
(1.43%)
0.90×
Property and equipment
18.12%