3.439
Revenue¥B
3.087
3.191
3.241
3.278
3.331
3.364
3.548
3.695
3.739
3.816
4.044
2.67%
2.66%
72
25.49
Revenue growth%
26.59
27.12
24.53
25.59
23.33
21.69
21.79
19.44
19.33
25.79
7.32
21.69
23.93
29
28.34
Gross margin%
30.98
33.82
32.16
31.26
28.54
28.36
29.80
28.55
29.78
20.79
5.77
28.55
29.79
88
22.44
Operating margin%
6.20
5.04
5.07
6.87
8.99
10.65
9.13
11.12
13.33
24.28
19.53
10.65
8.49
51
12.73
Net margin%
17.90
19.70
20.48
18.11
20.24
20.52
22.95
24.68
22.15
8.25
15.94
22.15
20.36
40
9.745
P/E ratio (avg)x
16.24
18.83
20.45
20.96
22.20
21.00
24.12
24.54
23.29
17.76
25.18
23.29
20.98
17
26.11
EV/EBITx
19.36
19.02
21.88
24.05
28.83
30.39
32.59
34.45
39.10
34.58
34.24
32.59
26.44
9
5.47
FCF yield (avg)%
27.36
25.98
26.83
24.75
21.93
21.48
19.14
21.94
19.75
4.12
5.70
21.48
23.34
38
22.87
FCF margin%
14.83
13.52
15.71
17.14
16.61
15.64
15.92
14.41
14.46
25.95
8.10
15.64
15.24
42
0.500
FCF / Net incomex
1.475
1.299
1.387
1.528
1.412
1.546
1.673
1.616
1.620
0.816
1.631
1.616
1.537
17
14.92
ROIC%
11.71
11.46
9.96
11.81
13.71
11.10
9.07
9.38
11.41
4.77
28.65
11.10
11.25
87
20.86
Return on equity%
26.58
28.32
26.31
27.54
27.24
28.49
25.91
28.61
29.92
19.48
21.12
28.49
27.39
8
25.59
Return on assets%
3.07
2.92
1.21
0.90
2.28
0.40
0.83
0.40
0.40
26.84
5.01
0.40
1.05
65
158.47
EPS¥
143.77
146.37
151.93
158.11
165.00
155.04
135.73
137.23
129.53
175.60
186.36
(3.91%)
(0.72%)
—
22.67
EPS growth%
5.23
3.94
5.26
7.10
6.70
4.94
4.76
3.26
4.64
22.92
8.89
4.76
5.09
37
118.02
Bookvalue per sh¥
146.72
157.41
144.69
129.45
128.68
129.64
111.21
108.51
98.18
152.99
199.65
(5.38%)
(5.08%)
—
236.53
FCF per share¥
129.81
126.38
115.15
109.79
108.18
100.80
97.91
92.19
94.29
48.93
177.48
(3.00%)
(3.50%)
—
243.58
Dividend per sh¥
64.32
64.60
70.41
64.55
64.48
69.46
73.82
80.22
85.44
105.68
236.70
5.77%
2.74%
—
18.55
Div yield (avg)%
6.94
8.86
11.13
10.22
12.18
12.76
9.76
9.04
10.67
27.45
24.29
10.67
9.99
7
13.90
Payout ratio%
30.72
28.31
26.55
24.43
24.89
27.11
29.45
29.48
30.00
18.21
11.92
29.45
28.88
22
11.68
Shares (diluted)M
11.33
12.88
13.06
14.35
14.98
16.94
16.65
16.47
19.18
11.42
11.59
5.97%
4.11%
49
16.22
Buyback yield%
2.91
4.60
3.11
4.75
4.23
6.28
5.37
6.13
3.96
19.98
19.40
5.37
4.42
93
1.339
D/E ratiox
0.506
0.539
0.523
0.557
0.591
0.539
0.537
0.469
0.469
1.706
1.472
0.537
0.538
34
2.049
Enterprise value¥B
3.294
3.198
3.260
3.619
4.014
3.848
3.556
3.873
3.943
3.057
0.334
1.73%
1.79%
36
3.227
LT debt¥B
1.553
1.608
1.647
1.607
1.667
1.770
1.745
1.657
1.491
2.297
3.005
(1.48%)
0.57%
23
Revenue
¥3.739B
2.66%
1.00×
Cost of revenue
¥1.815B
2.71%
1.00×
Operating expenses
¥658.2M
2.33%
0.97×
Property and equipment
15.20%