0.146
Revenue¥B
2.171
2.248
2.359
2.533
2.648
2.762
2.874
3.085
3.226
3.315
0.155
4.59%
5.00%
25
11.86
Revenue growth%
27.63
29.85
28.59
26.80
27.38
28.01
30.08
27.45
24.96
23.06
10.62
27.45
27.54
17
12.06
Gross margin%
26.12
28.94
26.24
24.51
26.11
28.74
30.22
31.54
32.10
29.37
23.34
30.22
28.84
43
23.29
Operating margin%
3.37
6.14
3.54
4.13
1.96
3.89
1.54
0.40
0.40
2.48
5.96
1.54
2.92
76
18.62
Net margin%
33.55
31.41
29.48
30.77
28.63
26.40
28.79
28.14
28.40
25.68
3.40
28.14
28.71
33
26.90
P/E ratio (avg)x
17.68
19.04
18.50
17.39
18.65
17.58
16.96
16.66
17.04
17.75
6.838
17.04
17.63
47
32.48
EV/EBITx
11.56
11.01
11.42
12.81
13.26
12.78
12.58
13.47
13.26
12.83
37.24
12.83
12.80
42
14.35
FCF yield (avg)%
7.98
9.20
11.35
9.17
10.78
12.96
15.93
17.51
20.17
21.76
7.86
17.51
12.15
10
11.68
FCF margin%
13.76
12.89
14.65
15.15
12.59
12.92
15.67
15.88
15.86
16.85
2.04
15.86
14.90
70
1.469
FCF / Net incomex
1.456
1.447
1.487
1.584
1.519
1.561
1.540
1.607
1.504
1.320
0.450
1.540
1.511
26
4.76
ROIC%
11.20
13.08
14.65
12.67
11.24
10.51
8.59
8.86
7.09
4.25
6.76
8.59
10.85
12
14.70
Return on equity%
18.67
16.91
14.96
13.76
13.88
13.65
11.94
14.51
12.99
15.65
20.52
13.65
14.19
12
17.38
Return on assets%
7.48
10.44
8.85
9.31
11.78
13.96
12.61
14.20
13.85
15.19
17.44
13.96
12.20
91
84.43
EPS¥
109.24
106.78
106.47
94.43
96.06
86.90
85.60
87.83
94.33
87.76
87.80
(1.79%)
(1.41%)
—
23.85
EPS growth%
21.39
22.87
25.72
27.20
27.38
28.06
27.99
29.01
31.74
34.30
25.46
29.01
27.68
32
158.19
Bookvalue per sh¥
217.95
210.80
192.74
190.65
205.72
228.63
232.75
226.19
199.67
221.14
139.31
1.46%
0.48%
—
163.08
FCF per share¥
104.26
118.39
115.83
129.10
139.12
133.30
126.59
132.75
125.40
136.71
81.67
(0.35%)
4.31%
—
101.94
Dividend per sh¥
108.85
105.01
91.34
79.25
68.11
58.83
57.81
61.61
60.83
57.80
149.83
(3.23%)
(6.82%)
—
7.85
Div yield (avg)%
1.48
3.87
1.32
4.02
5.79
4.17
3.81
4.93
6.73
3.82
18.26
4.17
3.94
74
23.70
Payout ratio%
10.04
7.89
10.39
12.51
14.35
16.07
15.86
17.11
14.25
11.79
6.76
15.86
13.38
37
16.80
Shares (diluted)M
20.41
21.46
20.62
20.62
20.28
20.88
18.79
20.67
21.66
22.49
16.01
2.09%
0.68%
58
26.21
Buyback yield%
21.84
19.09
19.50
19.50
18.98
19.10
16.78
16.41
15.26
16.94
5.47
16.78
19.03
90
1.734
D/E ratiox
2.117
2.530
2.976
2.940
3.201
3.367
4.079
4.471
4.970
5.659
0.605
4.471
3.284
20
1.038
Enterprise value¥B
1.871
2.150
2.239
2.194
2.428
2.534
2.756
2.754
3.055
3.529
2.276
7.77%
6.74%
60
1.555
LT debt¥B
4.076
4.652
4.821
5.399
6.009
5.571
5.701
6.203
6.614
6.972
0.903
3.02%
5.94%
8
Revenue
¥3.315B
5.00%
1.00×
Cost of revenue
¥2.231B
5.09%
1.01×
Operating expenses
¥442.6M
4.46%
0.95×
Property and equipment
15.21%