1.120
Revenue¥B
2.760
2.980
3.214
3.349
3.537
3.818
4.014
4.191
4.428
4.763
1.244
6.13%
6.03%
67
22.66
Revenue growth%
1.11
2.07
0.40
2.84
3.84
6.33
7.06
6.39
7.57
7.85
19.53
7.06
5.09
20
16.57
Gross margin%
19.27
16.52
15.94
14.16
12.54
10.15
7.30
7.01
9.28
9.10
29.82
9.10
11.35
43
6.51
Operating margin%
27.84
28.83
26.25
26.28
27.50
27.03
25.49
25.61
26.62
27.39
5.77
26.62
26.82
61
17.57
Net margin%
10.90
10.00
11.39
14.20
15.76
18.39
15.75
16.40
18.05
17.32
22.66
17.32
15.75
54
12.08
P/E ratio (avg)x
36.19
38.11
39.51
41.21
40.15
37.74
43.11
41.87
45.96
51.57
12.64
43.11
40.68
82
22.11
EV/EBITx
8.116
7.278
6.852
5.884
6.206
5.508
4.840
5.120
5.390
5.450
34.35
5.390
5.696
30
11.25
FCF yield (avg)%
35.53
32.92
32.77
30.30
28.04
30.20
28.22
30.60
28.48
28.18
26.99
28.48
30.25
40
24.12
FCF margin%
0.90
0.40
3.36
1.33
1.29
3.39
3.13
2.22
1.16
0.40
19.90
2.22
1.31
51
0.327
FCF / Net incomex
0.135
0.125
0.110
0.110
0.120
0.121
0.124
0.118
0.105
0.092
0.326
0.118
0.119
86
19.31
ROIC%
19.12
19.09
20.90
23.50
20.68
17.75
16.66
19.16
16.42
14.62
26.03
16.66
19.11
19
11.67
Return on equity%
19.75
21.26
24.17
24.45
25.89
26.75
26.43
25.51
25.90
28.65
7.92
26.43
25.70
55
20.49
Return on assets%
16.60
17.36
17.87
17.75
19.48
16.59
15.46
15.93
14.63
12.79
19.31
15.46
16.59
18
94.98
EPS¥
99.62
97.37
108.50
105.62
107.24
111.92
128.06
124.37
129.24
141.73
99.82
5.74%
4.83%
—
29.90
EPS growth%
23.63
25.42
22.50
24.74
27.12
27.44
28.08
26.28
24.34
22.66
16.32
26.28
25.08
86
18.16
Bookvalue per sh¥
13.67
12.80
11.08
11.47
11.16
10.47
9.03
9.54
10.45
10.25
95.06
(1.68%)
(3.75%)
—
42.83
FCF per share¥
113.90
124.52
124.46
122.65
135.04
149.99
167.66
167.17
200.56
194.38
78.64
7.56%
6.24%
—
23.25
Dividend per sh¥
78.53
73.26
73.88
76.86
71.58
76.22
69.20
72.25
76.99
73.52
109.80
0.54%
(0.82%)
—
21.17
Div yield (avg)%
15.88
17.41
16.36
15.29
16.37
16.49
16.47
13.74
14.32
13.03
17.03
14.32
16.12
63
18.55
Payout ratio%
10.22
9.01
6.40
8.76
6.34
7.34
8.41
9.41
6.46
7.60
19.34
7.60
8.00
85
14.02
Shares (diluted)M
15.70
17.52
18.68
17.43
20.26
21.37
20.91
21.70
22.36
24.64
13.44
4.00%
4.33%
53
28.47
Buyback yield%
4.08
4.74
3.73
2.87
2.95
0.40
0.40
0.40
1.52
0.40
17.80
0.40
2.20
58
0.176
D/E ratiox
1.831
1.758
1.673
1.899
1.784
1.997
1.879
2.148
2.409
2.726
0.822
2.148
1.889
63
1.008
Enterprise value¥B
1.569
1.420
1.339
1.262
1.306
1.311
1.265
1.394
1.255
1.370
3.695
0.96%
(1.54%)
66
4.570
LT debt¥B
1.237
1.280
1.352
1.516
1.760
1.679
1.972
2.034
2.084
2.087
4.222
3.47%
5.13%
52
Revenue
¥4.763B
6.03%
1.00×
Cost of revenue
¥2.223B
5.88%
0.99×
Operating expenses
¥958.9M
6.06%
1.00×
Property and equipment
14.43%