0.907
Revenue¥B
2.683
2.769
2.856
3.063
3.276
3.480
3.727
3.903
4.090
4.367
0.972
5.91%
5.40%
59
22.73
Revenue growth%
0.40
1.87
1.53
2.84
3.48
1.62
1.96
0.40
1.20
0.40
12.62
1.20
1.58
11
23.64
Gross margin%
26.09
28.88
29.05
28.96
30.07
28.06
25.99
25.97
26.65
27.23
16.70
26.65
27.64
48
28.68
Operating margin%
10.59
13.02
10.69
8.63
10.28
11.06
10.06
7.96
10.47
10.37
20.73
10.37
10.42
56
25.02
Net margin%
9.19
9.28
6.50
7.46
9.61
7.63
7.84
6.10
3.48
2.80
22.18
6.10
7.55
61
21.74
P/E ratio (avg)x
12.19
11.00
10.46
10.49
9.697
8.506
7.478
7.004
7.096
7.565
33.85
7.478
9.102
35
9.456
EV/EBITx
37.22
34.65
31.86
32.93
32.82
30.44
30.17
27.08
29.69
29.30
24.77
29.69
31.15
75
23.99
FCF yield (avg)%
33.99
32.69
32.41
29.88
28.43
28.38
28.06
29.31
31.39
29.13
3.54
29.13
29.60
46
26.94
FCF margin%
6.93
6.98
6.87
9.60
7.32
4.45
5.99
3.72
5.94
4.16
2.17
4.45
6.43
14
1.303
FCF / Net incomex
1.185
1.165
1.139
1.115
0.974
1.059
1.127
0.973
0.885
0.891
1.230
0.973
1.087
24
3.52
ROIC%
5.90
5.70
3.87
2.34
0.40
1.77
3.31
5.93
5.30
3.81
14.78
3.81
3.84
79
4.77
Return on equity%
18.33
16.39
14.75
16.78
14.23
14.35
13.09
12.18
12.76
10.09
11.88
12.76
14.29
50
20.90
Return on assets%
11.38
9.07
8.95
10.13
12.92
10.28
13.03
12.93
14.12
12.99
29.56
12.99
12.15
92
102.77
EPS¥
54.40
54.17
53.54
47.69
45.72
45.43
42.48
46.17
48.33
47.69
112.81
0.85%
(2.20%)
—
18.39
EPS growth%
18.98
21.11
20.78
19.16
21.84
20.06
18.32
19.97
20.41
22.10
7.37
20.06
20.24
45
75.51
Bookvalue per sh¥
125.73
118.76
124.70
142.26
134.66
126.21
119.28
123.48
135.82
141.72
48.50
1.03%
2.40%
—
91.18
FCF per share¥
135.06
152.95
151.84
153.22
153.80
158.08
166.89
176.36
181.48
198.69
113.00
5.26%
4.59%
—
94.84
Dividend per sh¥
93.01
91.12
86.88
97.20
99.81
111.64
99.77
95.90
104.77
116.48
50.53
3.14%
1.96%
—
29.42
Div yield (avg)%
27.10
29.33
27.21
28.10
30.65
33.26
35.21
32.31
31.88
34.38
14.14
33.26
31.27
87
12.93
Payout ratio%
24.60
25.01
25.21
27.39
27.10
25.62
23.95
25.60
24.86
23.15
25.97
24.86
25.11
52
24.41
Shares (diluted)M
22.00
22.65
23.08
20.99
19.88
21.65
21.71
21.11
22.17
20.36
24.60
0.48%
(2.04%)
8
13.97
Buyback yield%
3.41
0.48
0.40
2.81
5.65
7.39
9.16
10.43
13.18
14.61
26.03
10.43
6.52
79
1.118
D/E ratiox
1.567
1.658
1.777
2.037
2.257
2.625
2.961
3.076
3.083
3.419
0.771
3.076
2.441
26
1.870
Enterprise value¥B
3.440
3.508
3.952
4.704
5.350
6.088
6.407
6.192
5.944
6.680
3.584
4.54%
8.21%
15
3.585
LT debt¥B
1.481
1.312
1.261
1.277
1.108
0.995
0.962
0.866
0.894
0.772
0.630
(6.97%)
(7.15%)
28
Revenue
¥4.367B
5.40%
1.00×
Cost of revenue
¥2.890B
5.48%
1.01×
Operating expenses
¥533.4M
4.25%
0.90×
Property and equipment
14.52%