1.266
Revenue¥B
1.404
1.458
1.553
1.604
1.686
1.778
1.835
1.902
2.015
2.082
1.325
4.31%
4.58%
6
6.21
Revenue growth%
5.41
2.55
3.42
6.27
4.93
6.03
6.17
7.90
7.19
7.08
21.41
7.08
6.10
23
14.33
Gross margin%
3.34
4.99
3.65
5.96
5.29
2.56
0.40
2.61
1.17
2.27
22.39
2.27
2.97
25
12.34
Operating margin%
30.90
32.82
34.37
31.53
32.75
35.19
35.25
33.15
34.42
35.65
23.25
35.19
33.76
81
28.92
Net margin%
22.51
22.18
20.17
21.30
22.43
21.47
20.13
20.69
20.51
21.60
14.15
20.69
21.39
17
37.89
P/E ratio (avg)x
6.895
6.597
6.428
5.716
5.511
5.330
5.305
4.881
5.025
5.380
13.50
5.305
5.446
46
11.68
EV/EBITx
8.772
7.849
6.938
7.705
8.424
9.130
9.191
8.300
8.086
7.907
22.39
8.300
8.193
44
24.02
FCF yield (avg)%
8.48
8.85
8.49
11.15
13.45
15.73
13.55
10.89
12.61
14.68
12.77
13.55
11.88
69
13.82
FCF margin%
33.44
36.36
37.97
36.03
37.75
37.11
38.92
38.48
40.39
37.75
4.78
38.48
37.75
67
1.137
FCF / Net incomex
1.967
2.276
2.422
2.776
2.827
2.945
2.832
2.800
3.258
3.078
0.309
2.945
2.813
36
21.73
ROIC%
30.05
28.53
29.89
28.65
27.53
29.12
30.51
28.48
25.74
26.33
5.03
28.48
28.59
82
13.08
Return on equity%
1.96
1.13
4.11
6.23
6.15
6.24
5.05
5.93
7.36
9.35
7.01
6.24
6.04
78
11.08
Return on assets%
22.18
21.63
20.01
20.19
17.20
19.63
16.73
14.41
11.52
12.58
15.33
14.41
18.41
12
48.82
EPS¥
88.05
95.76
97.71
106.77
112.57
128.32
122.29
127.41
143.84
151.72
51.47
6.15%
6.73%
—
4.44
EPS growth%
12.90
14.41
15.65
17.93
17.37
14.51
11.96
12.68
13.52
14.25
18.38
13.52
14.33
21
48.16
Bookvalue per sh¥
83.18
78.89
87.87
94.60
102.46
106.49
98.12
102.83
110.41
123.51
137.07
3.81%
4.91%
—
92.08
FCF per share¥
78.01
89.76
102.93
120.76
135.49
159.75
168.65
168.00
190.50
219.87
27.78
10.17%
10.44%
—
91.18
Dividend per sh¥
119.27
123.67
139.44
152.24
170.47
181.67
176.49
181.43
194.51
196.33
85.97
2.86%
6.04%
—
20.93
Div yield (avg)%
23.11
22.38
24.16
21.81
24.15
25.91
23.36
25.91
27.74
27.13
12.16
25.91
24.15
86
10.89
Payout ratio%
17.33
16.77
16.34
17.91
15.02
14.84
16.79
17.68
16.10
13.85
25.58
16.10
16.55
31
5.094
Shares (diluted)M
5.613
6.063
5.974
6.551
6.120
7.058
8.010
8.216
8.785
10.21
5.246
10.77%
6.24%
8
25.26
Buyback yield%
6.25
5.10
6.56
9.12
6.89
5.88
4.15
3.47
0.89
0.40
26.31
3.47
5.49
14
1.592
D/E ratiox
1.111
1.131
1.017
1.028
1.024
0.952
0.831
0.874
0.884
0.846
0.983
0.874
0.984
47
1.414
Enterprise value¥B
1.315
1.473
1.538
1.577
1.641
1.504
1.388
1.536
1.688
1.725
0.662
1.01%
3.33%
72
0.580
LT debt¥B
1.511
1.607
1.607
1.741
1.991
1.987
2.228
2.194
2.291
2.394
1.309
3.75%
5.85%
37
Revenue
¥2.082B
4.58%
1.00×
Cost of revenue
¥1.297B
4.21%
0.96×
Operating expenses
¥485.9M
5.26%
1.07×
Property and equipment
18.57%