2.964
Revenue¥B
1.912
1.965
2.055
2.161
2.272
2.385
2.458
2.603
2.744
2.825
3.240
4.45%
4.12%
84
18.48
Revenue growth%
10.74
10.89
11.21
13.19
13.74
11.75
9.95
7.19
8.14
10.40
20.98
9.95
10.82
42
9.09
Gross margin%
18.81
18.68
21.64
23.24
21.83
21.58
21.12
19.61
21.80
24.20
6.56
21.58
21.61
49
5.91
Operating margin%
10.33
7.93
9.60
11.86
14.65
13.48
15.40
12.78
11.12
9.92
9.88
12.78
11.49
74
2.98
Net margin%
21.69
23.54
25.95
25.61
28.56
26.72
29.07
32.01
33.14
35.25
19.33
32.01
27.64
51
9.801
P/E ratio (avg)x
25.68
25.57
26.84
31.11
32.74
37.17
36.87
40.54
45.44
51.20
26.32
40.54
34.80
13
19.18
EV/EBITx
35.09
33.56
36.16
35.97
37.26
33.26
31.49
28.33
26.68
26.45
11.19
28.33
33.41
81
17.16
FCF yield (avg)%
5.14
2.30
0.85
1.07
0.40
0.40
0.40
0.40
0.40
0.40
27.24
0.40
0.40
59
15.62
FCF margin%
3.85
6.30
4.92
4.86
6.38
7.98
6.51
9.03
7.38
6.11
3.50
7.38
6.34
25
1.694
FCF / Net incomex
1.503
1.520
1.427
1.403
1.289
1.382
1.278
1.170
1.227
1.366
0.436
1.278
1.374
19
23.50
ROIC%
16.73
15.58
16.12
16.54
18.39
19.89
16.96
19.29
17.91
17.37
6.29
17.91
17.17
78
11.80
Return on equity%
22.83
22.62
22.00
19.09
16.65
15.40
13.90
12.74
14.79
13.31
12.02
13.90
16.02
40
3.82
Return on assets%
19.42
20.69
23.69
22.99
24.81
23.98
23.97
23.89
23.59
26.38
12.95
23.97
23.79
95
155.61
EPS¥
173.47
194.43
210.01
219.73
204.62
190.61
187.16
201.67
230.64
256.81
171.04
4.65%
3.64%
—
14.04
EPS growth%
31.75
32.57
33.04
34.78
32.65
33.16
33.12
32.71
29.98
27.06
21.13
32.71
32.68
29
166.29
Bookvalue per sh¥
93.84
101.52
92.62
89.12
88.16
95.34
85.45
92.37
98.25
100.98
28.30
2.75%
0.51%
—
117.28
FCF per share¥
274.26
322.21
337.16
387.23
380.70
426.93
494.64
503.81
596.17
589.87
164.84
9.15%
7.59%
—
148.23
Dividend per sh¥
158.45
179.25
169.46
178.95
177.06
196.36
211.07
209.80
223.00
209.13
95.30
3.39%
2.18%
—
5.61
Div yield (avg)%
6.65
6.68
7.78
5.36
7.44
8.03
8.97
11.57
12.14
13.28
5.24
11.57
7.91
90
24.08
Payout ratio%
9.45
8.09
5.45
5.26
5.73
5.07
2.56
4.38
2.90
5.14
29.98
4.38
5.20
25
8.139
Shares (diluted)M
4.662
4.026
3.927
3.932
3.873
4.093
3.817
3.340
3.560
3.887
8.058
0.08%
(3.23%)
70
22.25
Buyback yield%
0.40
0.40
1.14
3.98
1.48
2.60
0.40
2.02
0.40
1.24
26.77
1.24
1.19
50
0.709
D/E ratiox
1.296
1.413
1.380
1.527
1.669
1.550
1.674
1.699
1.897
1.972
1.367
1.699
1.610
47
3.119
Enterprise value¥B
1.669
1.743
1.727
2.052
2.129
2.338
2.759
2.877
3.247
3.517
2.986
10.56%
7.22%
9
0.810
LT debt¥B
2.092
2.022
1.935
2.287
2.503
2.535
2.497
2.866
2.814
3.182
0.486
4.92%
5.45%
88
Revenue
¥2.825B
4.12%
1.00×
Cost of revenue
¥1.368B
3.85%
0.97×
Operating expenses
¥513.2M
4.54%
1.04×
Property and equipment
17.99%