0.938
Revenue¥B
1.165
1.247
1.326
1.439
1.584
1.719
1.866
2.044
2.192
2.351
1.019
8.22%
8.07%
81
7.36
Revenue growth%
21.26
22.56
20.15
17.19
18.81
19.37
20.99
22.99
20.19
20.34
9.01
20.34
20.26
58
14.86
Gross margin%
0.40
1.47
3.87
5.84
8.01
9.69
11.51
10.38
13.09
14.63
2.67
11.51
8.85
19
21.48
Operating margin%
27.73
26.41
27.43
29.80
27.56
27.39
26.90
24.70
25.90
26.15
26.20
26.15
27.15
69
24.96
Net margin%
4.29
4.59
7.58
4.87
6.07
3.75
1.98
3.23
5.71
7.45
17.64
3.75
4.73
90
24.99
P/E ratio (avg)x
31.74
35.90
35.22
35.71
36.89
44.48
49.97
56.33
63.48
63.14
9.527
56.33
40.69
23
30.27
EV/EBITx
16.82
17.71
16.68
17.00
19.16
17.07
16.42
16.87
16.48
16.35
13.38
16.48
16.85
65
2.05
FCF yield (avg)%
16.82
19.72
21.36
23.22
25.72
24.86
24.34
22.26
23.03
20.64
24.55
23.03
22.65
87
14.00
FCF margin%
14.19
16.11
18.16
17.72
18.96
21.36
21.16
22.67
24.30
24.54
27.45
22.67
20.06
25
1.463
FCF / Net incomex
1.487
1.495
1.638
1.791
2.116
2.439
2.693
2.917
3.341
3.442
1.288
2.917
2.277
58
19.18
ROIC%
15.88
18.66
21.45
18.83
19.42
20.81
19.45
19.43
19.81
18.75
27.17
19.45
19.42
94
4.61
Return on equity%
32.45
30.32
30.34
30.27
29.08
27.22
27.67
27.89
28.80
31.75
23.86
27.89
29.67
76
25.35
Return on assets%
23.06
21.38
22.58
24.34
25.98
28.02
27.01
27.78
25.45
22.56
8.68
27.01
24.89
28
164.03
EPS¥
144.90
155.03
141.84
149.75
145.12
149.04
138.38
149.69
150.80
168.08
178.32
2.98%
1.26%
—
28.91
EPS growth%
9.86
9.92
11.93
11.78
14.06
13.38
14.40
15.27
12.64
12.64
13.21
13.38
12.64
64
132.33
Bookvalue per sh¥
276.86
252.36
243.00
263.64
256.91
258.59
235.27
259.06
246.26
245.11
112.73
(0.94%)
(0.92%)
—
90.55
FCF per share¥
164.98
168.42
192.10
211.01
204.48
217.37
206.79
220.14
246.03
232.93
116.72
2.64%
4.67%
—
319.26
Dividend per sh¥
216.90
222.74
240.16
270.14
285.91
289.66
319.82
313.24
363.20
376.52
73.16
5.66%
6.82%
—
17.43
Div yield (avg)%
30.72
31.59
32.38
34.94
34.57
32.25
32.18
34.68
37.62
36.64
15.30
34.68
33.47
57
9.42
Payout ratio%
25.28
26.06
27.90
26.79
26.03
24.03
21.60
19.12
21.30
20.45
20.86
21.30
24.66
72
3.501
Shares (diluted)M
3.560
3.358
3.485
3.336
3.506
3.631
3.684
4.046
3.870
3.499
3.481
(0.04%)
(0.14%)
84
6.33
Buyback yield%
10.92
13.51
12.74
14.44
13.89
11.02
13.67
11.01
11.06
11.83
19.79
11.06
12.28
69
0.316
D/E ratiox
0.360
0.407
0.409
0.442
0.471
0.488
0.533
0.571
0.597
0.622
1.220
0.571
0.480
59
0.952
Enterprise value¥B
0.958
0.972
1.108
1.086
1.091
1.112
1.137
1.140
1.224
1.295
0.078
3.49%
3.97%
68
0.638
LT debt¥B
2.201
2.196
2.355
2.288
2.321
2.601
2.917
2.949
2.903
2.738
1.261
3.36%
2.90%
63
Revenue
¥2.351B
8.07%
1.00×
Cost of revenue
¥1.646B
8.07%
1.00×
Operating expenses
¥527.4M
8.62%
1.05×
Property and equipment
17.51%