2.414
Revenue¥B
2.876
3.116
3.286
3.568
3.785
3.998
4.290
4.671
4.884
5.309
2.555
7.00%
6.88%
5
12.26
Revenue growth%
7.00
5.15
3.57
5.06
4.01
5.33
8.33
6.64
6.12
8.33
4.97
6.64
5.72
28
13.39
Gross margin%
13.19
12.34
15.06
13.63
13.77
14.91
17.26
14.51
16.86
15.27
22.79
15.27
14.71
59
7.10
Operating margin%
28.22
29.97
28.88
31.62
28.89
25.93
23.40
25.46
24.88
26.22
26.31
25.46
27.22
19
3.89
Net margin%
8.60
8.71
6.02
3.10
4.07
2.90
1.26
3.44
5.69
6.61
26.76
3.44
4.88
76
21.02
P/E ratio (avg)x
12.46
12.89
13.16
14.72
14.56
15.18
15.26
13.77
14.77
14.63
6.251
14.77
14.59
46
22.66
EV/EBITx
21.06
20.73
22.11
23.89
23.22
25.75
30.11
33.73
34.43
40.21
30.95
33.73
24.82
83
5.11
FCF yield (avg)%
7.62
10.18
10.01
9.62
11.75
10.22
9.09
9.66
11.74
9.89
8.15
9.89
9.95
58
24.85
FCF margin%
0.40
2.60
0.40
2.80
5.17
2.81
0.87
2.61
1.83
3.14
17.64
2.61
2.60
45
1.552
FCF / Net incomex
0.535
0.563
0.665
0.753
0.863
0.953
1.069
1.149
1.290
1.328
0.319
1.149
0.908
17
5.03
ROIC%
22.86
20.65
23.39
20.70
23.55
24.33
23.42
23.64
23.84
24.54
27.30
23.84
23.48
72
21.67
Return on equity%
17.44
15.97
18.81
19.66
18.94
20.15
19.04
20.56
18.69
18.08
28.67
19.04
18.88
60
6.27
Return on assets%
18.64
16.79
18.02
18.44
17.74
16.26
15.42
17.75
16.58
18.02
8.45
16.58
17.74
54
41.80
EPS¥
165.07
188.73
213.36
240.82
231.03
248.85
277.11
317.15
302.59
333.08
46.80
7.59%
7.92%
—
27.42
EPS growth%
2.77
4.46
4.45
2.75
1.35
2.67
0.40
0.40
1.00
1.83
11.83
1.00
2.25
46
87.99
Bookvalue per sh¥
84.16
84.47
93.04
89.88
86.71
92.15
106.41
120.16
132.29
138.95
26.39
9.89%
5.14%
—
73.12
FCF per share¥
41.44
36.92
33.61
32.38
31.39
33.91
34.88
35.67
31.35
29.21
47.83
(1.43%)
(3.06%)
—
110.48
Dividend per sh¥
61.72
62.60
60.96
68.87
79.89
76.40
80.84
90.57
87.42
98.46
171.36
4.27%
5.10%
—
23.61
Div yield (avg)%
14.79
15.68
14.82
16.08
16.65
18.50
18.01
15.21
15.19
17.96
18.24
17.96
15.88
25
22.85
Payout ratio%
16.33
15.48
13.45
15.32
12.53
11.64
10.45
13.17
14.50
16.81
15.67
13.17
13.98
60
23.70
Shares (diluted)M
37.99
41.70
42.50
42.84
45.78
46.82
52.21
53.43
58.55
65.54
24.49
7.44%
6.74%
90
9.86
Buyback yield%
32.83
31.31
34.12
33.92
31.32
29.98
31.52
31.13
34.01
34.39
21.90
31.52
32.17
30
0.881
D/E ratiox
0.365
0.388
0.368
0.338
0.313
0.327
0.308
0.322
0.326
0.280
1.343
0.322
0.326
64
3.963
Enterprise value¥B
6.565
7.748
8.974
10.17
11.09
12.93
15.12
17.67
20.65
23.16
5.515
15.86%
13.84%
28
5.847
LT debt¥B
4.879
4.327
4.153
3.924
3.952
4.192
3.911
3.591
3.459
3.067
3.027
(4.94%)
(4.53%)
7
Revenue
¥5.309B
6.88%
1.00×
Cost of revenue
¥3.136B
6.54%
0.97×
Operating expenses
¥629.4M
7.04%
1.02×
Property and equipment
15.59%