1.103
Revenue¥B
0.782
0.824
0.885
0.936
0.994
1.079
1.151
1.258
1.314
1.376
1.168
6.72%
6.64%
40
27.53
Revenue growth%
20.25
18.26
17.39
18.78
17.51
20.36
21.12
20.08
19.89
20.13
11.98
20.13
19.98
7
7.96
Gross margin%
31.25
31.26
31.38
32.24
32.11
34.91
36.74
36.42
35.38
37.39
27.83
36.42
33.58
41
11.28
Operating margin%
28.56
25.84
27.19
27.62
28.85
29.17
26.37
23.47
25.26
27.58
26.58
26.37
27.38
39
20.28
Net margin%
3.78
3.79
2.75
4.17
4.81
2.23
5.09
2.48
2.86
0.67
10.71
2.48
3.32
52
8.607
P/E ratio (avg)x
25.40
25.47
28.98
31.10
31.29
32.09
35.01
35.03
36.58
42.39
15.36
35.03
31.69
37
21.01
EV/EBITx
44.64
49.52
58.34
62.19
72.75
71.70
78.11
79.27
94.18
112.8
31.30
79.27
72.22
31
18.01
FCF yield (avg)%
35.14
34.98
34.11
33.34
30.96
28.53
29.87
28.55
26.03
23.51
21.17
28.53
30.41
40
27.07
FCF margin%
29.92
30.95
29.41
30.12
28.19
29.65
28.82
28.34
27.85
25.65
19.32
28.34
29.11
45
1.718
FCF / Net incomex
1.567
1.619
1.640
1.932
1.984
2.263
2.309
2.673
2.686
2.939
1.046
2.673
2.124
64
10.32
ROIC%
4.65
4.70
3.48
1.51
1.09
0.40
0.40
1.59
0.40
2.59
16.85
0.40
1.55
47
17.82
Return on equity%
30.91
32.65
33.46
32.85
31.92
30.18
29.09
31.52
29.99
32.36
17.06
30.18
31.72
93
18.78
Return on assets%
6.62
4.47
1.87
4.36
4.57
3.42
1.34
0.40
0.40
2.90
16.79
1.34
3.16
63
79.07
EPS¥
72.81
66.24
58.22
54.02
51.63
54.33
58.35
51.79
55.49
49.15
82.37
(0.98%)
(3.67%)
—
23.84
EPS growth%
16.43
18.70
20.74
19.51
21.42
23.67
26.64
25.38
27.82
28.32
18.54
26.64
22.55
64
52.44
Bookvalue per sh¥
105.07
94.83
96.19
100.52
87.82
95.35
98.24
95.60
102.04
89.74
37.17
0.43%
(2.68%)
—
248.59
FCF per share¥
181.25
201.11
196.57
221.17
236.16
258.20
290.57
292.18
339.48
373.26
61.92
9.59%
7.50%
—
43.52
Dividend per sh¥
135.02
132.68
138.52
138.23
150.87
144.20
131.42
122.67
121.94
112.34
223.53
(5.73%)
(2.22%)
—
16.27
Div yield (avg)%
1.89
4.87
2.94
0.76
1.62
2.31
3.39
5.57
6.89
4.29
24.64
4.29
3.17
91
9.22
Payout ratio%
23.48
22.21
19.70
18.03
20.50
20.10
20.79
19.35
18.19
16.43
17.00
19.35
19.90
33
1.942
Shares (diluted)M
1.503
1.653
1.694
1.701
1.583
1.735
1.895
1.688
1.588
1.533
1.923
(0.64%)
(0.56%)
92
29.88
Buyback yield%
15.22
13.06
14.80
15.52
15.47
16.61
14.16
11.23
10.37
9.45
22.69
11.23
14.48
28
1.238
D/E ratiox
1.205
1.180
1.233
1.092
1.100
1.142
1.180
1.116
1.118
1.074
0.396
1.118
1.130
29
0.960
Enterprise value¥B
1.084
1.025
0.875
0.854
0.732
0.691
0.603
0.593
0.569
0.604
1.000
(3.76%)
(5.69%)
22
0.569
LT debt¥B
2.516
2.640
2.878
2.899
3.138
3.601
3.760
4.140
4.664
4.863
0.810
9.15%
7.03%
94
Revenue
¥1.376B
6.64%
1.00×
Cost of revenue
¥681.6M
6.54%
0.99×
Operating expenses
¥317.1M
6.31%
0.97×
Property and equipment
15.71%