5.171
Revenue¥B
2.545
2.727
2.899
3.023
3.193
3.290
3.404
3.643
3.797
3.949
5.532
4.34%
5.12%
45
4.87
Revenue growth%
24.11
23.54
23.82
25.17
23.83
22.81
21.34
20.38
22.57
22.41
11.70
22.41
23.17
43
17.28
Gross margin%
7.87
8.98
8.74
6.60
7.99
6.67
7.02
8.24
8.14
11.04
12.82
8.14
8.07
32
5.63
Operating margin%
2.61
4.32
6.34
7.23
5.70
7.34
8.42
11.32
12.42
13.44
24.84
11.32
7.29
49
2.48
Net margin%
17.02
16.83
16.30
16.01
14.85
17.73
18.44
19.06
20.87
23.67
16.22
19.06
17.37
39
36.13
P/E ratio (avg)x
12.17
13.64
14.51
15.28
16.60
14.92
14.58
14.02
14.20
14.55
35.66
14.55
14.53
30
23.84
EV/EBITx
24.09
24.07
24.67
25.93
23.99
25.39
28.04
26.46
29.08
33.15
37.38
28.04
25.66
47
26.19
FCF yield (avg)%
11.55
11.32
12.93
15.05
15.05
14.83
13.53
16.06
14.12
12.04
17.96
14.12
13.82
21
21.45
FCF margin%
18.52
15.86
13.19
10.28
8.11
8.94
8.58
7.16
8.95
5.99
6.82
8.58
8.94
66
0.845
FCF / Net incomex
0.323
0.291
0.256
0.269
0.290
0.274
0.299
0.322
0.323
0.321
0.813
0.321
0.295
88
7.36
ROIC%
13.98
11.77
14.53
13.70
15.06
14.33
15.12
15.92
16.40
17.73
29.30
15.92
14.80
92
18.89
Return on equity%
5.80
3.69
6.09
6.00
6.46
9.17
11.87
12.02
11.09
8.78
27.98
11.09
7.62
6
2.60
Return on assets%
15.36
13.80
16.37
18.40
16.44
14.01
14.24
15.43
18.31
18.89
23.52
15.43
15.90
26
193.76
EPS¥
151.38
174.74
186.61
214.68
210.94
233.20
244.18
262.68
271.46
285.32
203.82
6.23%
7.91%
—
21.10
EPS growth%
25.40
26.18
28.99
27.19
24.52
26.03
27.93
29.70
28.78
26.61
7.46
27.93
26.90
83
239.80
Bookvalue per sh¥
226.47
206.27
202.40
190.30
185.81
172.95
179.03
190.90
179.61
195.72
171.99
1.04%
(2.81%)
—
253.03
FCF per share¥
81.36
89.53
86.61
87.05
87.54
89.98
107.91
124.27
121.49
145.74
128.50
10.73%
6.06%
—
130.04
Dividend per sh¥
94.57
107.34
113.57
138.11
136.98
134.26
146.28
164.88
189.64
218.59
191.42
9.80%
8.83%
—
12.12
Div yield (avg)%
7.75
6.13
3.45
1.92
3.54
5.72
6.51
6.82
9.61
11.76
11.48
6.82
6.32
84
20.88
Payout ratio%
29.23
30.59
28.58
27.35
29.01
30.70
28.42
31.39
28.62
30.49
28.36
30.49
29.12
75
12.65
Shares (diluted)M
10.54
10.90
10.00
10.29
10.92
10.94
11.76
10.37
9.970
10.25
12.65
(1.27%)
(0.13%)
6
18.91
Buyback yield%
26.06
26.37
23.40
20.61
20.39
21.93
23.51
26.49
28.24
29.79
19.66
26.49
24.78
29
0.453
D/E ratiox
2.873
3.233
3.760
3.714
3.547
4.182
4.762
4.642
5.088
5.308
1.120
4.762
3.971
52
1.093
Enterprise value¥B
5.874
6.905
7.393
7.213
8.358
8.946
9.942
11.61
13.64
14.57
4.524
11.75%
10.79%
59
3.151
LT debt¥B
5.819
5.802
6.558
6.207
6.372
6.670
6.542
6.824
6.824
7.066
0.809
2.09%
2.66%
85
Revenue
¥3.949B
5.12%
1.00×
Cost of revenue
¥2.192B
5.28%
1.02×
Operating expenses
¥698.7M
4.77%
0.97×
Property and equipment
18.76%