2.642
Revenue¥B
2.491
2.620
2.792
2.956
3.196
3.466
3.697
3.882
4.183
4.432
2.881
6.76%
6.56%
52
8.08
Revenue growth%
31.17
32.90
33.94
36.30
37.57
38.17
35.33
37.88
35.76
35.08
13.36
35.76
35.55
15
24.22
Gross margin%
5.16
6.86
9.67
8.36
7.40
9.83
7.30
7.00
4.47
2.41
3.57
7.00
7.15
72
29.14
Operating margin%
24.54
27.48
24.69
25.28
23.09
22.24
23.88
25.51
27.19
29.38
23.76
25.51
24.98
37
10.71
Net margin%
18.77
21.07
19.22
17.21
14.88
12.94
15.04
17.13
19.41
21.79
7.40
17.13
17.99
92
30.45
P/E ratio (avg)x
14.55
15.03
17.27
17.71
19.40
22.05
26.10
28.99
33.02
37.78
18.14
28.99
20.73
78
25.72
EV/EBITx
27.96
28.99
28.32
28.69
33.39
32.83
32.95
36.12
34.95
39.01
15.05
34.95
32.89
60
6.01
FCF yield (avg)%
5.94
3.92
4.73
2.33
0.40
0.40
0.61
0.40
0.47
1.59
29.81
0.47
1.10
26
13.93
FCF margin%
25.71
27.46
27.49
29.20
27.26
25.19
22.64
24.91
25.86
22.91
3.50
24.91
25.79
43
1.206
FCF / Net incomex
2.809
2.740
3.212
3.765
4.551
5.242
5.656
6.781
6.932
6.814
0.831
6.781
4.897
76
10.86
ROIC%
21.85
23.71
22.26
20.66
22.30
22.09
23.97
26.76
29.39
31.94
3.89
26.76
23.00
92
12.83
Return on equity%
26.75
25.40
24.00
24.81
21.82
19.00
17.79
17.26
16.43
14.41
3.84
17.26
20.41
38
24.24
Return on assets%
25.70
25.89
26.25
25.66
22.98
22.79
20.90
21.74
22.13
22.69
8.91
22.13
22.88
10
20.76
EPS¥
15.66
15.22
16.28
15.25
13.97
13.96
12.61
12.57
13.23
13.44
21.63
(0.77%)
(0.60%)
—
26.89
EPS growth%
27.12
29.63
27.04
26.35
29.21
31.07
30.18
30.22
31.02
33.96
9.39
31.02
29.91
92
17.55
Bookvalue per sh¥
31.08
33.22
34.99
39.78
40.02
42.57
46.41
50.82
52.68
50.69
20.94
4.84%
5.98%
—
6.02
FCF per share¥
13.67
15.79
16.62
19.14
17.99
17.61
17.54
19.42
21.60
21.55
13.27
3.68%
3.80%
—
5.88
Dividend per sh¥
15.17
14.02
15.07
13.43
14.61
15.23
14.39
12.50
10.92
11.62
9.08
(4.48%)
(3.65%)
—
7.47
Div yield (avg)%
34.47
36.88
37.38
38.59
38.69
41.29
42.68
40.75
43.50
42.77
17.42
42.68
39.72
26
6.59
Payout ratio%
24.17
25.79
23.67
23.67
21.52
23.34
21.22
21.18
20.81
20.01
18.01
21.18
22.43
9
47.42
Shares (diluted)M
63.69
70.50
78.03
81.05
94.46
92.88
102.4
115.0
135.7
136.1
47.79
7.58%
8.54%
47
13.31
Buyback yield%
0.40
2.93
0.40
0.40
2.31
3.34
1.54
1.71
0.40
2.60
8.77
1.71
1.63
89
1.600
D/E ratiox
0.976
0.918
0.831
0.872
0.907
0.812
0.726
0.637
0.586
0.643
0.747
0.643
0.821
58
1.349
Enterprise value¥B
2.751
2.677
2.294
2.032
1.981
1.854
1.723
1.881
1.681
1.793
1.729
(1.98%)
(3.90%)
90
1.996
LT debt¥B
5.649
5.651
5.835
6.290
6.120
6.080
5.897
6.171
6.399
7.367
0.427
3.78%
4.44%
67
Revenue
¥4.432B
6.56%
1.00×
Cost of revenue
¥2.489B
6.22%
0.97×
Operating expenses
¥446.6M
6.54%
1.00×
Property and equipment
14.51%