3.034
Revenue¥B
3.902
3.985
3.914
3.865
3.926
3.968
3.924
3.839
3.746
3.661
3.100
(1.39%)
(0.71%)
62
2.56
Revenue growth%
12.08
11.48
11.30
9.45
8.42
11.34
8.87
7.55
6.75
7.99
22.11
7.99
9.16
76
23.37
Gross margin%
6.09
6.64
8.68
7.59
5.21
6.00
6.01
6.89
7.95
7.46
4.17
6.89
6.77
52
15.40
Operating margin%
17.76
14.81
17.71
20.43
18.48
18.10
20.40
17.72
19.40
16.58
16.69
18.10
17.93
68
19.24
Net margin%
16.49
19.25
20.18
21.04
23.12
25.91
23.81
22.13
20.64
19.73
23.21
22.13
20.84
87
34.64
P/E ratio (avg)x
12.90
14.32
16.06
16.36
17.78
18.87
19.07
19.65
18.02
17.81
15.89
18.87
17.80
86
19.09
EV/EBITx
58.79
59.43
69.73
72.43
86.43
103.1
117.2
141.1
157.3
153.0
11.20
141.1
94.76
79
2.17
FCF yield (avg)%
24.86
22.10
23.79
21.48
21.02
21.30
22.65
21.94
19.36
21.68
17.12
21.68
21.81
18
11.90
FCF margin%
15.98
14.06
13.03
13.75
16.56
17.79
15.74
17.98
19.87
22.33
9.82
17.98
16.27
88
1.267
FCF / Net incomex
2.450
2.485
2.504
2.747
2.768
3.181
3.250
3.465
3.995
4.138
1.585
3.465
2.974
36
6.46
ROIC%
14.48
14.41
15.06
16.03
14.93
17.07
15.26
15.06
14.98
16.74
8.42
15.26
15.06
39
18.60
Return on equity%
30.62
30.76
32.06
32.16
32.14
31.75
34.57
33.37
30.84
31.42
5.39
31.75
31.90
85
3.68
Return on assets%
10.87
11.66
10.19
9.79
9.39
7.88
8.83
8.34
10.31
9.99
19.13
8.83
9.89
66
19.61
EPS¥
44.52
43.93
47.22
47.68
51.51
56.59
58.86
65.42
77.50
86.72
20.88
10.98%
7.34%
—
17.59
EPS growth%
12.18
12.96
11.02
8.50
8.08
7.33
8.28
9.50
11.13
13.09
16.40
9.50
10.26
7
94.49
Bookvalue per sh¥
100.89
96.07
97.95
108.48
112.37
105.63
113.07
125.97
134.11
139.70
73.66
4.45%
4.68%
—
78.83
FCF per share¥
82.14
77.95
81.92
78.40
91.39
90.81
91.95
94.38
92.46
89.38
81.01
(0.44%)
1.17%
—
45.57
Dividend per sh¥
26.07
24.40
25.45
28.59
31.68
35.69
39.04
36.67
34.49
34.37
88.79
1.64%
2.97%
—
2.26
Div yield (avg)%
20.58
20.16
22.75
22.42
23.28
21.65
20.60
18.68
20.54
19.28
17.05
20.54
20.59
39
11.22
Payout ratio%
14.60
13.24
15.68
17.64
15.62
16.28
18.23
16.18
13.71
11.72
14.28
16.18
15.65
86
15.87
Shares (diluted)M
26.75
28.71
32.28
32.67
34.19
40.64
39.63
38.25
44.78
48.14
15.58
7.08%
7.69%
35
17.16
Buyback yield%
21.92
19.52
19.40
16.96
14.84
12.96
13.88
11.51
11.54
13.98
17.51
12.96
14.41
94
1.749
D/E ratiox
0.265
0.284
0.311
0.331
0.384
0.384
0.411
0.409
0.422
0.446
0.419
0.411
0.384
46
0.564
Enterprise value¥B
5.360
6.035
5.989
6.856
6.625
6.706
7.586
8.989
8.530
9.890
1.092
8.34%
7.88%
9
1.787
LT debt¥B
1.858
1.975
1.938
1.925
1.888
1.883
1.827
1.946
2.116
2.206
1.534
3.16%
1.90%
90
Revenue
¥3.661B
(0.71%)
1.00×
Cost of revenue
¥2.544B
(0.78%)
0.99×
Operating expenses
¥498.8M
(0.88%)
0.98×
Property and equipment
16.83%