2.864
Revenue¥B
2.498
2.546
2.633
2.677
2.728
2.847
2.939
3.049
3.061
3.096
3.088
2.56%
2.45%
61
12.08
Revenue growth%
4.76
3.89
2.60
4.46
7.11
9.38
9.51
7.10
9.23
7.15
27.43
9.23
7.10
20
29.09
Gross margin%
22.35
20.74
19.80
17.92
17.41
19.22
17.89
19.23
21.69
20.35
19.00
19.23
19.52
75
14.46
Operating margin%
22.39
23.23
22.83
21.20
21.92
20.54
18.80
19.37
18.28
19.95
17.27
19.37
20.87
95
2.77
Net margin%
8.89
6.24
4.75
6.15
7.56
5.78
6.90
6.94
8.37
9.22
15.38
6.94
6.92
25
34.17
P/E ratio (avg)x
14.12
15.22
17.18
20.14
21.99
22.20
24.00
25.90
29.45
34.04
24.38
25.90
22.09
90
8.067
EV/EBITx
26.68
26.96
27.78
29.33
30.36
32.24
37.71
36.69
40.77
45.66
34.57
37.71
31.30
71
21.75
FCF yield (avg)%
22.91
24.67
26.53
26.20
26.41
23.55
24.19
21.70
21.11
23.29
18.03
23.29
23.87
55
3.97
FCF margin%
1.58
3.82
4.64
7.19
6.63
4.34
4.36
2.73
1.70
0.76
8.01
2.73
4.08
58
0.381
FCF / Net incomex
0.896
0.866
0.970
0.921
1.025
1.050
1.195
1.137
1.198
1.370
0.940
1.195
1.038
20
4.90
ROIC%
8.08
10.69
11.84
12.89
13.56
15.65
13.21
11.51
10.50
8.35
25.74
11.51
11.68
72
9.63
Return on equity%
7.81
5.57
4.26
6.43
9.25
11.34
10.58
11.32
8.52
6.21
17.01
10.58
8.17
42
11.71
Return on assets%
7.51
4.89
4.11
6.33
5.89
6.42
7.56
6.54
3.74
5.33
25.03
6.42
6.11
52
142.50
EPS¥
85.32
82.68
79.11
90.79
86.29
89.81
91.11
105.25
101.79
105.46
154.17
4.09%
2.84%
—
2.73
EPS growth%
21.43
23.69
21.57
24.48
24.07
25.30
25.30
27.69
26.23
24.63
21.38
25.30
24.55
94
37.29
Bookvalue per sh¥
43.54
41.37
44.77
47.10
50.43
50.35
44.60
47.75
43.74
42.42
147.37
(3.40%)
(0.16%)
—
46.48
FCF per share¥
87.05
84.15
77.74
74.26
64.86
65.06
62.77
67.94
66.38
57.71
21.14
(2.31%)
(3.84%)
—
47.48
Dividend per sh¥
77.26
72.92
78.68
84.13
87.03
91.73
100.74
111.73
108.32
96.17
32.40
2.02%
1.54%
—
18.67
Div yield (avg)%
30.27
29.91
27.38
29.13
27.16
24.98
23.30
20.79
23.74
22.89
19.22
23.30
26.07
79
12.83
Payout ratio%
14.84
15.89
14.11
14.06
14.14
15.87
13.52
13.47
13.22
11.35
10.58
13.47
14.09
35
20.68
Shares (diluted)M
17.24
15.27
15.70
15.28
16.56
15.77
13.98
12.69
12.04
11.14
21.69
(7.62%)
(4.88%)
72
6.97
Buyback yield%
12.40
11.99
13.76
12.58
15.53
14.11
12.26
11.83
12.50
12.16
28.85
12.26
12.45
95
1.550
D/E ratiox
2.613
2.722
2.948
2.852
3.337
3.915
4.017
4.194
4.512
4.524
1.401
4.194
3.626
84
1.690
Enterprise value¥B
0.667
0.686
0.695
0.738
0.819
0.796
0.841
0.856
0.938
0.962
1.362
3.27%
3.27%
26
3.256
LT debt¥B
1.108
1.153
1.074
1.073
1.014
1.108
1.228
1.426
1.635
1.609
2.546
9.67%
5.29%
73
Revenue
¥3.096B
2.45%
1.00×
Cost of revenue
¥1.804B
2.45%
1.00×
Operating expenses
¥669.0M
2.01%
0.96×
Property and equipment
15.40%