1.781
Revenue¥B
2.077
2.226
2.458
2.632
2.876
3.083
3.332
3.618
3.853
4.249
1.929
8.12%
8.12%
81
12.67
Revenue growth%
17.49
14.54
15.05
16.75
17.58
14.85
14.54
14.15
13.89
14.99
15.82
14.54
14.92
35
19.32
Gross margin%
11.01
10.88
9.21
7.90
6.33
6.24
6.31
8.68
5.72
3.71
28.22
6.24
7.11
43
10.43
Operating margin%
6.58
8.42
10.88
12.59
10.92
8.87
11.13
12.45
13.60
14.13
7.12
12.45
11.02
36
6.49
Net margin%
0.40
0.40
1.45
0.40
1.38
0.40
0.40
0.40
0.40
3.04
24.35
0.40
0.40
93
22.46
P/E ratio (avg)x
16.31
16.48
17.12
15.68
17.29
15.30
16.52
15.52
14.65
14.50
24.93
15.30
16.00
88
24.24
EV/EBITx
17.09
17.25
18.02
17.04
16.08
14.95
16.50
16.57
19.04
18.87
25.43
16.57
17.07
63
23.80
FCF yield (avg)%
15.09
16.47
17.39
16.18
16.56
17.88
18.91
21.28
21.98
19.69
13.58
19.69
17.64
12
5.30
FCF margin%
8.26
8.75
6.08
4.13
4.61
4.99
3.28
1.26
0.55
0.97
7.36
1.26
4.37
86
1.785
FCF / Net incomex
1.384
1.526
1.490
1.651
1.710
1.955
2.242
2.159
2.370
2.752
1.440
2.242
1.832
85
21.76
ROIC%
24.55
23.12
23.16
21.86
23.45
20.47
20.31
19.00
16.43
17.61
22.77
19.00
21.17
73
8.50
Return on equity%
12.45
14.36
14.24
13.99
16.39
17.47
19.65
21.11
18.92
18.60
6.32
18.92
16.93
85
29.80
Return on assets%
24.29
26.61
27.96
30.53
32.13
30.37
33.09
35.82
37.72
35.30
14.82
35.30
31.33
56
142.46
EPS¥
142.69
147.68
152.46
160.34
156.49
166.85
188.12
208.68
215.14
232.97
152.97
8.28%
4.61%
—
25.18
EPS growth%
15.92
16.05
13.54
12.20
9.66
12.41
13.91
13.77
15.99
17.80
22.58
13.91
13.84
72
57.49
Bookvalue per sh¥
188.33
174.79
172.88
185.94
175.18
171.26
184.04
185.75
199.08
213.19
163.90
4.00%
2.16%
—
168.22
FCF per share¥
119.98
127.60
119.78
115.56
118.63
126.69
126.10
137.42
125.98
137.44
61.66
2.99%
2.11%
—
177.17
Dividend per sh¥
102.92
100.81
101.87
94.71
104.35
102.46
115.49
105.69
108.61
121.99
174.67
3.17%
1.19%
—
9.53
Div yield (avg)%
19.46
16.78
16.47
17.49
16.53
17.94
15.22
12.35
12.98
14.67
3.53
14.67
16.50
15
16.39
Payout ratio%
15.64
18.06
16.44
18.58
20.21
18.29
20.91
19.66
19.04
17.46
10.39
19.04
18.43
6
11.92
Shares (diluted)M
15.55
15.18
16.23
16.54
18.42
18.61
19.45
19.73
23.40
25.35
11.77
6.59%
5.13%
82
6.28
Buyback yield%
9.54
10.35
9.67
8.38
7.53
10.33
11.37
11.73
11.95
11.52
22.60
11.52
10.34
45
1.690
D/E ratiox
1.936
2.123
2.279
2.400
2.819
3.032
2.874
3.250
3.266
3.709
0.162
3.250
2.846
38
3.552
Enterprise value¥B
1.262
1.326
1.246
1.260
1.254
1.267
1.180
1.083
1.142
1.111
0.329
(2.39%)
(2.03%)
20
0.195
LT debt¥B
1.283
1.271
1.280
1.380
1.324
1.349
1.342
1.369
1.365
1.533
0.783
2.98%
1.58%
67
Revenue
¥4.249B
8.12%
1.00×
Cost of revenue
¥2.974B
8.12%
1.00×
Operating expenses
¥862.6M
8.78%
1.06×
Property and equipment
14.30%