1.439
Revenue¥B
1.433
1.527
1.621
1.784
1.884
2.007
2.208
2.417
2.562
2.701
1.568
7.48%
7.22%
37
9.70
Revenue growth%
0.40
0.40
0.40
0.40
2.98
1.26
0.40
0.40
0.40
0.40
19.21
0.40
0.40
73
28.55
Gross margin%
1.68
3.61
3.02
5.18
5.74
5.91
7.16
5.20
3.23
3.87
25.84
5.20
4.53
11
3.62
Operating margin%
15.20
14.41
13.74
12.99
11.67
10.08
8.75
6.05
3.53
4.65
12.90
6.05
10.87
86
22.76
Net margin%
10.45
9.21
11.36
9.96
9.85
11.66
9.72
10.85
12.25
12.19
22.78
11.66
10.65
61
10.51
P/E ratio (avg)x
13.07
13.93
15.31
14.43
15.61
15.19
14.95
14.48
16.97
17.52
18.88
15.19
15.07
43
19.52
EV/EBITx
18.66
17.26
15.24
15.38
14.88
13.21
11.48
10.60
10.96
11.20
8.178
11.20
14.05
8
7.20
FCF yield (avg)%
24.29
22.21
21.98
20.25
17.92
16.39
13.56
10.81
11.34
8.75
22.43
11.34
17.15
27
27.90
FCF margin%
6.27
7.74
9.08
6.41
5.42
5.61
7.49
6.72
7.08
6.94
4.00
6.94
6.83
59
0.452
FCF / Net incomex
1.044
0.999
1.011
0.882
0.909
0.794
0.698
0.589
0.500
0.450
0.125
0.589
0.838
71
2.11
ROIC%
12.17
14.41
12.54
12.01
11.07
8.23
9.65
11.03
9.46
12.04
28.58
9.65
11.54
6
12.13
Return on equity%
26.29
27.32
28.82
30.64
32.60
33.27
33.59
33.24
32.24
31.98
4.84
33.24
32.11
83
27.35
Return on assets%
10.42
7.81
9.71
11.39
8.84
11.23
13.25
13.51
15.90
17.99
9.11
13.51
11.31
86
29.09
EPS¥
69.59
72.31
74.29
75.76
87.59
88.56
98.95
110.29
131.23
127.46
32.10
7.79%
7.81%
—
27.74
EPS growth%
24.48
25.59
25.05
22.08
25.06
27.65
29.76
27.84
27.51
27.05
25.71
27.65
26.32
18
28.48
Bookvalue per sh¥
129.42
151.57
182.88
204.14
210.00
230.58
251.89
296.82
358.49
434.67
95.13
15.66%
14.77%
—
27.18
FCF per share¥
120.16
120.51
117.05
120.22
132.31
139.38
144.05
142.18
156.33
182.39
90.28
6.63%
5.63%
—
18.77
Dividend per sh¥
45.92
49.23
53.35
47.86
45.10
43.32
42.56
41.93
40.89
43.97
44.91
(0.50%)
(1.13%)
—
17.00
Div yield (avg)%
17.90
14.96
17.25
14.32
15.89
17.13
18.76
21.42
18.92
21.70
5.03
18.92
17.57
11
14.58
Payout ratio%
5.27
3.52
4.75
6.26
7.72
5.55
5.74
4.47
3.73
3.89
18.54
4.47
5.01
51
10.49
Shares (diluted)M
12.64
13.93
14.02
14.82
13.65
13.21
13.40
12.84
12.40
14.35
10.62
1.01%
0.49%
47
26.48
Buyback yield%
0.40
0.40
2.40
2.63
5.52
5.80
8.08
9.62
7.87
6.26
18.04
7.87
5.66
14
1.570
D/E ratiox
0.298
0.324
0.339
0.368
0.340
0.363
0.396
0.389
0.400
0.416
0.723
0.396
0.366
74
0.831
Enterprise value¥B
1.087
1.058
1.028
1.112
1.262
1.232
1.378
1.531
1.492
1.349
0.633
1.34%
3.20%
86
0.684
LT debt¥B
3.263
3.214
3.251
3.095
3.253
3.239
3.429
3.186
3.576
3.650
1.191
2.33%
2.23%
74
Revenue
¥2.701B
7.22%
1.00×
Cost of revenue
¥1.891B
7.22%
1.00×
Operating expenses
¥485.1M
7.24%
1.00×
Property and equipment
16.45%