1.860
Revenue¥B
2.347
2.388
2.524
2.591
2.732
2.851
2.999
3.141
3.215
3.350
1.908
4.16%
3.78%
50
6.02
Revenue growth%
23.66
23.77
23.57
25.30
24.74
23.03
25.01
27.85
25.97
28.18
13.69
25.97
24.87
49
26.33
Gross margin%
25.91
25.92
27.72
30.44
32.35
30.09
32.35
34.79
36.65
37.90
25.97
34.79
31.39
38
18.33
Operating margin%
17.79
18.84
21.60
22.54
19.75
20.09
19.24
21.57
23.43
24.57
11.80
21.57
20.83
64
13.48
Net margin%
7.82
9.10
11.66
10.74
11.60
8.65
8.93
9.94
12.24
13.62
20.64
9.94
10.34
87
25.83
P/E ratio (avg)x
46.00
50.48
49.20
51.44
57.21
55.53
64.31
68.31
70.32
80.14
36.73
68.31
56.37
82
33.98
EV/EBITx
11.35
12.73
12.08
12.76
12.29
11.46
11.74
12.89
12.12
12.37
9.592
12.12
12.20
43
21.26
FCF yield (avg)%
17.73
17.49
16.19
17.15
18.85
19.02
21.37
21.58
21.31
22.95
17.62
21.37
18.93
66
2.43
FCF margin%
22.48
23.61
22.31
22.90
24.79
23.15
22.35
21.42
18.43
16.76
18.18
21.42
22.41
31
1.259
FCF / Net incomex
1.256
1.310
1.178
1.288
1.163
1.143
1.229
1.193
1.271
1.348
1.683
1.229
1.242
59
11.92
ROIC%
0.40
0.40
2.24
4.32
3.16
2.72
1.46
0.40
0.40
0.40
14.49
0.40
0.93
27
9.94
Return on equity%
20.43
21.73
21.76
19.36
19.50
21.77
23.25
23.89
24.45
26.26
4.73
23.89
21.76
65
21.17
Return on assets%
27.19
26.36
25.86
28.21
28.48
28.76
30.35
31.55
34.23
33.25
2.58
31.55
28.62
9
72.05
EPS¥
142.30
167.15
186.27
193.47
191.39
225.76
228.39
235.56
239.03
283.43
78.68
8.17%
8.22%
—
12.64
EPS growth%
0.40
0.40
1.63
0.40
0.40
0.40
0.40
2.41
1.28
0.56
21.89
0.56
0.40
61
74.83
Bookvalue per sh¥
83.46
81.81
87.95
98.52
88.37
91.24
82.43
77.61
79.78
73.43
148.02
(3.64%)
(0.71%)
—
135.27
FCF per share¥
191.74
171.39
157.58
166.36
164.43
174.70
166.24
149.41
163.70
181.64
221.75
2.01%
0.19%
—
100.39
Dividend per sh¥
175.01
186.43
199.71
184.29
196.45
193.94
208.87
194.32
210.94
220.94
197.63
2.38%
1.44%
—
17.09
Div yield (avg)%
18.87
19.14
20.43
18.09
16.16
14.43
16.28
17.09
17.37
19.63
7.07
17.09
17.73
20
16.59
Payout ratio%
33.05
32.69
30.16
29.30
28.14
28.83
26.27
26.04
24.25
22.79
29.27
26.04
28.48
39
9.671
Shares (diluted)M
15.40
17.11
20.09
19.55
22.18
23.83
23.15
26.62
31.72
36.66
9.577
10.57%
9.08%
50
12.96
Buyback yield%
7.25
4.31
5.79
4.57
6.62
4.06
1.68
4.36
1.39
1.73
22.82
1.73
4.33
81
1.116
D/E ratiox
2.047
2.003
2.081
2.140
2.259
2.567
2.357
2.504
2.745
2.628
0.342
2.567
2.308
77
0.636
Enterprise value¥B
0.621
0.717
0.718
0.801
0.939
0.913
0.949
0.947
1.099
1.192
2.634
4.88%
7.58%
58
2.166
LT debt¥B
1.584
1.894
1.946
2.269
2.529
2.573
2.672
2.969
3.348
3.864
3.561
8.85%
9.61%
53
Revenue
¥3.350B
3.78%
1.00×
Cost of revenue
¥1.681B
4.29%
1.05×
Operating expenses
¥682.9M
3.50%
0.97×
Property and equipment
16.67%