1.571
Revenue¥B
1.851
1.880
1.899
1.942
1.971
2.011
2.031
2.063
2.135
1.630
1.815
1.91%
1.89%
50
27.14
Revenue growth%
13.28
15.10
13.28
12.01
14.75
13.73
12.98
10.84
10.51
17.58
15.19
12.98
13.28
85
24.80
Gross margin%
28.53
30.24
30.49
29.17
29.16
29.58
29.01
27.71
28.24
21.39
18.98
29.01
29.09
42
26.67
Operating margin%
11.06
11.35
10.01
12.86
12.07
14.71
13.88
12.47
10.80
24.17
10.90
12.47
11.71
85
19.83
Net margin%
25.84
26.89
26.89
26.20
26.26
27.97
28.72
25.92
28.29
24.51
2.43
27.97
26.57
48
29.39
P/E ratio (avg)x
24.37
26.46
26.63
26.46
26.13
24.38
25.30
28.14
28.62
18.76
31.50
26.13
26.29
60
17.49
EV/EBITx
16.78
16.88
16.27
18.75
17.52
18.05
20.38
20.45
20.97
9.897
13.35
20.38
17.78
79
25.09
FCF yield (avg)%
29.98
30.87
31.47
34.01
33.52
35.34
38.27
35.83
35.44
7.77
10.20
35.44
33.77
7
20.86
FCF margin%
25.08
22.17
22.92
22.18
22.87
22.16
19.57
21.73
24.15
11.24
29.01
22.16
22.53
41
1.640
FCF / Net incomex
1.493
1.444
1.365
1.290
1.405
1.407
1.269
1.367
1.328
0.823
0.808
1.367
1.386
73
19.19
ROIC%
7.26
4.74
7.41
8.85
6.03
7.54
9.35
6.60
9.57
16.56
6.22
7.54
7.47
32
15.40
Return on equity%
9.44
11.26
10.47
10.06
12.35
11.73
8.74
7.83
7.49
11.00
15.82
8.74
9.95
60
15.56
Return on assets%
8.19
7.67
9.43
10.51
11.56
9.66
12.56
14.91
17.87
22.91
3.77
12.56
10.08
56
189.78
EPS¥
192.09
196.12
217.47
238.85
240.96
231.49
236.56
248.35
265.29
200.12
229.60
2.12%
5.03%
—
6.16
EPS growth%
7.34
5.72
3.80
3.77
3.82
4.43
4.77
6.83
7.69
16.36
22.62
4.77
5.24
35
116.61
Bookvalue per sh¥
331.10
383.12
418.27
441.36
470.00
553.02
551.63
613.08
638.85
170.50
136.30
7.68%
10.49%
—
125.52
FCF per share¥
74.66
70.24
70.60
61.86
56.87
55.16
50.77
46.14
47.02
191.80
38.16
(5.34%)
(6.25%)
—
55.44
Dividend per sh¥
314.36
314.04
355.98
411.08
442.91
445.16
490.88
560.20
642.13
52.72
109.06
9.33%
7.52%
—
4.10
Div yield (avg)%
16.24
13.57
13.46
12.15
9.78
7.43
9.73
11.16
13.99
8.94
28.50
9.78
12.80
48
25.11
Payout ratio%
11.26
11.00
9.70
8.14
10.90
10.74
9.64
9.04
9.89
4.85
18.79
9.89
10.32
75
3.572
Shares (diluted)M
4.450
4.703
5.031
4.818
4.302
4.085
4.152
4.400
4.063
3.538
3.622
(3.35%)
(2.21%)
22
4.50
Buyback yield%
0.93
2.88
0.96
0.40
2.87
2.93
2.79
0.88
1.50
19.63
19.14
2.79
2.14
56
1.572
D/E ratiox
1.253
1.310
1.405
1.325
1.266
1.409
1.653
1.713
1.850
1.385
0.360
1.653
1.365
40
0.447
Enterprise value¥B
1.343
1.409
1.210
1.040
0.940
1.010
0.995
0.858
0.840
1.770
1.782
(4.19%)
(3.81%)
85
1,398
LT debt¥M
392.3
444.2
399.9
398.8
411.7
454.8
515.9
556.7
625.5
174.5
649.1
9.42%
7.12%
23
Revenue
¥2.135B
1.89%
1.00×
Cost of revenue
¥1.279B
1.91%
1.00×
Operating expenses
¥418.8M
1.77%
0.99×
Property and equipment
17.06%