0.470
Revenue¥B
2.007
2.048
2.115
2.185
2.249
2.348
2.419
2.480
2.529
0.521
0.560
2.97%
2.92%
32
9.84
Revenue growth%
3.63
2.59
2.15
1.91
3.93
4.77
2.96
3.39
5.52
8.55
10.27
3.93
3.51
10
26.05
Gross margin%
0.40
0.40
0.40
2.89
4.43
2.31
2.11
0.40
2.61
7.60
9.35
2.31
1.37
83
22.74
Operating margin%
30.57
30.01
27.80
29.99
27.09
26.11
28.12
26.25
24.01
17.39
13.00
26.25
27.96
32
13.69
Net margin%
4.71
6.13
5.23
7.88
5.37
4.34
4.63
6.62
5.07
15.43
29.14
5.07
5.15
36
7.259
P/E ratio (avg)x
45.19
49.98
56.32
64.88
74.83
84.72
92.21
101.3
119.1
9.297
9.388
92.21
69.86
63
8.756
EV/EBITx
13.81
15.21
15.44
16.17
18.16
19.52
19.11
20.67
22.62
27.40
36.60
19.52
17.16
25
19.04
FCF yield (avg)%
18.95
19.35
20.27
19.96
20.40
19.14
18.26
18.77
21.32
25.81
28.12
19.14
19.24
63
29.39
FCF margin%
10.61
12.01
10.07
10.99
12.87
15.12
17.09
14.76
14.91
12.00
14.50
14.91
12.44
31
0.749
FCF / Net incomex
1.157
1.248
1.207
1.095
1.097
1.028
1.124
1.123
1.010
1.360
1.389
1.097
1.123
61
18.95
ROIC%
4.42
4.87
6.76
7.23
8.40
5.62
4.49
6.69
5.87
8.19
18.09
5.87
5.74
41
25.67
Return on equity%
32.86
33.25
30.75
28.44
28.93
27.58
25.69
23.86
26.68
13.83
27.47
26.68
28.69
26
14.14
Return on assets%
35.07
35.86
36.57
34.28
36.38
35.85
37.65
34.86
37.36
7.83
25.13
36.38
35.85
23
103.93
EPS¥
47.53
43.31
40.09
40.83
38.07
39.32
37.21
37.00
35.54
109.32
109.25
(2.74%)
(1.82%)
—
21.88
EPS growth%
29.82
30.12
28.30
28.39
29.55
28.34
28.79
26.50
26.59
3.84
12.85
28.34
28.59
63
220.96
Bookvalue per sh¥
221.51
242.94
225.65
227.60
251.87
256.18
278.65
323.57
310.19
208.82
33.48
6.39%
4.46%
—
109.82
FCF per share¥
101.99
103.97
108.13
103.90
87.64
78.42
78.44
84.58
80.56
107.61
31.28
(4.96%)
(3.91%)
—
199.42
Dividend per sh¥
191.72
170.70
182.29
162.77
146.45
155.31
162.21
156.77
138.22
152.00
34.08
(3.22%)
(3.96%)
—
20.47
Div yield (avg)%
18.38
18.05
17.65
19.44
19.79
22.03
22.73
24.46
24.04
10.83
17.45
22.73
19.61
31
2.29
Payout ratio%
23.82
24.58
25.46
23.71
20.97
22.01
24.83
26.35
25.51
14.98
10.45
24.83
24.20
23
8.855
Shares (diluted)M
11.33
10.74
10.21
11.58
10.87
10.91
12.19
12.30
11.79
8.793
9.138
0.35%
0.87%
38
4.76
Buyback yield%
22.89
24.69
21.70
22.99
24.00
22.15
21.86
23.39
24.29
27.07
4.07
23.39
23.19
64
0.264
D/E ratiox
0.359
0.375
0.365
0.347
0.373
0.360
0.363
0.408
0.414
0.750
0.234
0.373
0.369
14
1.621
Enterprise value¥B
1.037
0.964
0.907
0.775
0.685
0.632
0.547
0.502
0.468
1.275
1.801
(9.59%)
(8.44%)
73
1.244
LT debt¥B
1.052
0.974
0.898
1.017
1.078
1.068
0.958
0.893
0.963
1.500
1.909
(1.08%)
(1.08%)
23
Revenue
¥2.529B
2.92%
1.00×
Cost of revenue
¥1.581B
3.07%
1.01×
Operating expenses
¥406.2M
2.78%
0.99×
Property and equipment
15.42%