0.742
Revenue¥B
0.804
0.852
0.900
0.951
1.035
1.092
1.147
1.223
1.282
0.822
0.893
6.14%
6.50%
48
24.49
Revenue growth%
8.65
11.06
12.52
11.83
13.71
16.39
15.49
17.08
14.34
7.91
18.99
15.49
13.12
50
2.32
Gross margin%
31.38
28.47
30.27
27.72
28.71
30.43
28.14
26.92
28.63
11.87
14.83
28.63
28.67
67
13.56
Operating margin%
19.22
20.08
22.31
21.02
19.83
20.84
18.30
20.16
18.14
4.64
24.34
19.83
20.12
75
28.58
Net margin%
1.17
3.71
1.74
3.08
1.42
3.49
6.10
6.75
9.45
16.38
26.81
6.10
3.56
8
22.98
P/E ratio (avg)x
22.46
25.05
24.74
23.86
24.71
22.07
20.96
22.93
23.63
8.091
26.67
22.93
23.28
53
19.83
EV/EBITx
16.74
14.98
15.48
16.41
17.23
18.80
16.66
16.20
16.96
14.37
13.96
16.96
16.54
83
6.63
FCF yield (avg)%
0.81
0.40
0.40
0.40
0.40
0.40
1.57
1.98
0.63
23.16
22.34
0.63
0.52
29
21.99
FCF margin%
11.76
14.21
15.97
14.92
17.43
17.10
14.34
14.07
12.48
21.03
15.35
14.34
14.27
40
0.133
FCF / Net incomex
1.430
1.304
1.368
1.347
1.459
1.574
1.664
1.766
1.562
1.203
1.390
1.574
1.445
55
20.09
ROIC%
4.47
5.22
3.01
4.64
1.84
1.01
0.40
0.85
3.40
22.64
28.55
1.01
2.70
67
8.49
Return on equity%
25.69
23.90
23.28
26.21
28.71
28.39
29.25
31.47
30.20
15.45
28.26
29.25
27.30
7
13.23
Return on assets%
25.62
25.03
24.77
26.72
27.72
30.56
32.61
30.73
27.98
29.02
25.13
30.56
27.85
74
461.63
EPS¥
514.70
585.96
651.58
728.86
701.30
799.69
903.45
895.74
910.26
505.05
544.89
4.55%
7.37%
—
6.64
EPS growth%
19.07
18.91
18.99
17.22
18.18
19.66
17.95
19.35
16.37
28.08
24.42
18.18
18.54
72
174.90
Bookvalue per sh¥
254.37
226.07
202.26
198.67
201.13
187.49
170.07
152.64
158.81
617.44
278.11
(4.38%)
(6.06%)
—
396.05
FCF per share¥
130.11
138.80
127.61
129.02
134.35
128.59
134.04
132.60
127.02
150.93
377.74
(0.31%)
0.22%
—
572.00
Dividend per sh¥
1,089
1,187
1,330
1,328
1,437
1,576
1,870
2,227
2,376
349.52
481.49
12.34%
10.31%
—
3.14
Div yield (avg)%
12.68
11.28
12.75
14.80
14.34
14.49
14.03
16.13
18.43
16.32
17.29
14.49
14.19
19
10.13
Payout ratio%
28.13
27.64
29.68
29.02
26.55
25.48
25.33
22.74
19.76
23.72
10.28
25.33
26.07
76
0.917
Shares (diluted)M
1.125
1.225
1.426
1.474
1.622
1.886
1.847
1.746
1.812
0.905
0.881
4.21%
4.96%
39
26.37
Buyback yield%
26.95
29.74
32.60
30.53
30.23
27.40
25.98
25.52
24.27
3.63
12.58
25.98
27.18
30
0.211
D/E ratiox
1.100
1.128
1.221
1.045
1.089
1.000
1.089
1.086
1.164
0.805
0.808
1.089
1.094
46
1,750
Enterprise value¥M
933.4
887.6
796.9
825.7
766.2
803.6
807.3
878.3
912.6
380.1
231.1
2.02%
0.25%
27
0.567
LT debt¥B
1.651
1.752
1.862
2.078
2.270
2.298
2.410
2.671
2.796
0.464
0.525
6.11%
7.83%
6
Revenue
¥1.282B
6.50%
1.00×
Cost of revenue
¥749.2M
6.58%
1.01×
Operating expenses
¥251.8M
5.81%
0.94×
Property and equipment
16.12%