3.182
Revenue¥B
2.320
2.351
2.392
2.487
2.583
2.731
2.800
2.885
3.047
3.559
3.888
4.14%
3.45%
56
18.19
Revenue growth%
26.29
27.40
28.31
26.38
26.35
28.12
26.56
24.13
23.61
21.52
22.88
26.35
26.37
38
22.15
Gross margin%
23.73
26.08
24.59
24.02
26.56
24.22
26.71
27.01
24.05
27.96
16.36
26.56
24.40
74
17.49
Operating margin%
18.25
20.86
19.23
17.01
15.16
16.48
16.23
15.52
15.75
11.91
8.05
15.75
16.74
74
23.03
Net margin%
27.51
28.92
26.99
24.96
25.58
27.28
24.96
24.77
22.07
5.40
23.10
24.96
26.28
14
7.150
P/E ratio (avg)x
7.690
8.072
8.095
8.022
8.831
8.871
9.725
9.944
11.19
15.12
6.360
9.725
8.463
70
21.05
EV/EBITx
28.04
24.61
21.90
19.01
20.30
18.92
18.25
19.32
18.97
14.14
18.19
18.97
19.81
80
3.66
FCF yield (avg)%
13.43
15.95
15.53
18.43
20.02
18.86
17.94
15.33
12.88
11.39
25.57
17.94
16.18
46
24.22
FCF margin%
26.61
28.49
27.56
24.81
27.60
28.86
29.72
31.33
33.48
12.01
16.73
29.72
28.05
19
1.045
FCF / Net incomex
0.210
0.208
0.212
0.195
0.212
0.220
0.244
0.237
0.239
0.400
1.153
0.237
0.212
94
15.96
ROIC%
15.10
17.75
20.20
22.18
19.47
21.92
24.57
22.92
24.01
11.59
21.35
22.92
21.06
49
17.37
Return on equity%
4.71
1.83
0.40
0.40
1.44
0.40
0.40
0.40
2.97
23.00
10.37
0.40
0.92
46
18.08
Return on assets%
21.02
19.87
18.35
20.59
20.73
19.19
21.19
19.03
19.67
15.55
16.00
19.67
20.23
56
427.52
EPS¥
146.53
167.44
182.39
182.00
198.66
220.47
234.80
231.18
227.37
454.17
518.82
4.55%
6.55%
—
27.51
EPS growth%
25.27
25.20
27.87
27.82
26.45
27.70
29.82
27.40
29.56
13.00
26.00
27.70
27.55
36
97.14
Bookvalue per sh¥
309.01
297.04
287.62
287.58
256.52
278.78
293.69
287.23
309.69
297.08
246.56
1.49%
0.84%
—
356.23
FCF per share¥
165.12
161.48
179.61
190.66
180.61
200.15
202.25
210.69
205.04
344.18
302.04
1.46%
3.13%
—
104.76
Dividend per sh¥
613.26
672.76
717.00
714.65
853.34
840.71
869.58
1,034
1,242
109.49
376.99
11.68%
9.37%
—
28.13
Div yield (avg)%
31.52
29.74
32.47
34.23
35.48
34.98
36.27
38.67
40.94
5.71
20.92
36.27
34.60
30
25.41
Payout ratio%
2.37
0.40
2.98
5.93
4.97
6.42
8.47
8.05
11.00
11.90
11.64
8.05
5.45
30
7.472
Shares (diluted)M
6.865
7.614
7.261
6.913
7.349
7.214
6.484
7.167
7.152
7.437
7.684
0.68%
0.01%
93
10.35
Buyback yield%
13.82
12.56
10.18
8.24
9.59
9.89
9.90
8.38
11.32
26.65
27.17
9.89
10.04
69
0.296
D/E ratiox
1.348
1.251
1.258
1.226
1.186
1.289
1.153
1.109
1.086
0.653
0.257
1.153
1.238
20
0.974
Enterprise value¥B
2.188
2.333
2.158
2.229
2.230
2.149
2.319
2.497
2.306
2.469
3.182
0.69%
(0.26%)
23
2.808
LT debt¥B
3.607
4.189
4.709
5.332
5.731
6.796
7.482
8.170
8.869
3.093
1.398
10.71%
12.40%
52
Revenue
¥3.047B
3.45%
1.00×
Cost of revenue
¥1.361B
3.20%
0.98×
Operating expenses
¥714.7M
3.06%
0.96×
Property and equipment
17.82%