1.238
Revenue¥B
2.757
2.856
2.990
3.027
3.140
3.233
3.245
3.267
3.306
3.374
1.350
1.45%
2.36%
45
18.71
Revenue growth%
2.05
1.29
2.62
3.00
5.28
2.64
2.25
2.35
4.06
5.60
11.23
2.64
2.63
21
10.94
Gross margin%
27.71
30.08
30.65
29.24
27.51
27.53
27.00
28.47
26.79
26.38
13.63
27.00
27.62
86
22.10
Operating margin%
19.54
21.48
21.82
20.19
21.06
19.20
21.41
22.03
22.95
24.90
13.60
22.03
21.44
93
14.17
Net margin%
8.72
9.05
11.47
11.62
10.04
10.42
13.09
14.61
12.50
13.85
25.38
13.09
11.55
33
28.78
P/E ratio (avg)x
5.903
5.574
5.570
5.631
6.004
6.849
6.523
6.812
7.604
7.151
22.27
6.849
6.264
70
35.88
EV/EBITx
11.15
11.14
10.97
11.98
12.96
15.22
16.18
18.21
19.11
18.46
37.79
18.21
14.09
93
24.69
FCF yield (avg)%
1.71
1.12
3.09
1.11
2.85
2.19
3.59
3.28
4.45
1.69
8.32
3.28
2.52
49
18.53
FCF margin%
16.49
15.23
13.75
12.63
10.35
12.57
10.81
11.40
13.66
12.22
24.36
12.22
12.60
24
1.621
FCF / Net incomex
0.653
0.614
0.716
0.822
0.884
0.960
1.034
1.061
1.203
1.328
0.335
1.061
0.922
56
4.87
ROIC%
12.73
14.76
16.88
17.34
15.22
14.90
13.11
10.27
9.46
12.16
26.32
12.16
13.94
81
28.00
Return on equity%
23.00
20.00
20.63
19.72
22.18
24.14
24.05
26.33
28.67
26.52
14.69
26.33
23.53
80
6.82
Return on assets%
23.87
26.52
28.70
25.93
23.71
22.68
24.70
24.68
23.28
24.16
12.85
24.16
24.42
13
104.73
EPS¥
73.04
66.75
59.65
63.36
65.31
58.00
52.99
55.35
49.24
47.95
113.40
(5.99%)
(5.29%)
—
3.68
EPS growth%
25.79
27.02
25.83
24.28
26.11
27.47
26.12
25.44
28.42
28.62
14.89
27.47
26.12
85
158.94
Bookvalue per sh¥
103.52
103.52
96.10
91.37
93.61
99.88
95.92
91.27
99.91
101.45
46.09
1.62%
0.61%
—
147.56
FCF per share¥
112.16
124.51
144.80
163.08
190.27
191.63
227.26
241.64
254.14
263.02
50.97
6.69%
10.25%
—
109.77
Dividend per sh¥
49.70
50.36
49.11
45.65
42.52
39.20
37.59
40.78
43.61
45.90
60.33
1.55%
(0.47%)
—
10.59
Div yield (avg)%
8.65
6.55
6.62
9.44
10.38
11.32
14.12
11.34
12.04
13.50
24.96
12.04
10.85
37
2.95
Payout ratio%
24.52
22.54
25.02
27.23
30.06
28.37
26.58
24.84
23.20
25.29
20.28
25.29
25.16
74
11.14
Shares (diluted)M
11.44
11.80
10.92
11.12
9.764
10.78
11.76
11.60
10.75
10.70
11.49
1.85%
(1.76%)
26
28.34
Buyback yield%
13.88
15.17
17.16
15.73
16.06
16.89
16.42
18.51
17.94
16.20
3.35
16.89
16.31
20
0.939
D/E ratiox
0.310
0.299
0.293
0.293
0.319
0.328
0.368
0.385
0.419
0.461
0.674
0.385
0.324
42
1.130
Enterprise value¥B
0.235
0.259
0.287
0.257
0.276
0.273
0.238
0.215
0.232
0.205
1.475
(5.76%)
(2.61%)
86
0.246
LT debt¥B
1.731
1.910
1.891
1.904
1.680
1.627
1.521
1.634
1.721
1.504
0.153
(2.19%)
(1.32%)
51
Revenue
¥3.374B
2.36%
1.00×
Cost of revenue
¥2.169B
2.44%
1.01×
Operating expenses
¥670.3M
2.70%
1.03×
Property and equipment
20.91%