0.277
Revenue¥B
1.421
1.507
1.581
1.658
1.705
1.771
1.818
1.907
2.014
2.093
0.289
4.18%
4.49%
41
26.78
Revenue growth%
19.90
22.11
20.79
22.35
20.92
21.64
22.89
23.71
24.72
26.38
6.61
23.71
22.23
7
6.74
Gross margin%
9.51
11.63
11.95
13.68
14.25
11.72
11.13
10.57
8.01
7.18
25.60
10.57
11.38
14
26.26
Operating margin%
7.00
6.39
8.84
9.21
8.90
8.37
9.60
9.38
7.74
5.05
29.66
8.37
8.61
58
8.60
Net margin%
5.12
3.32
0.89
0.40
2.97
2.64
3.23
1.26
1.30
0.60
5.41
1.30
1.97
80
32.78
P/E ratio (avg)x
18.59
21.02
23.76
28.13
32.54
34.96
36.03
39.88
40.40
41.36
23.82
39.88
33.75
57
13.70
EV/EBITx
19.51
19.02
17.81
17.12
17.64
17.75
19.34
21.65
24.50
25.94
11.99
21.65
19.18
79
15.27
FCF yield (avg)%
22.05
20.34
21.67
22.06
20.61
19.87
20.59
20.23
22.86
23.84
2.66
20.59
21.14
31
20.16
FCF margin%
12.36
15.07
15.60
18.12
16.49
13.73
16.70
15.15
14.99
15.28
22.07
15.15
15.22
56
1.192
FCF / Net incomex
1.676
1.908
2.230
2.274
2.548
2.493
2.605
2.760
2.789
2.921
1.512
2.760
2.520
82
24.87
ROIC%
8.21
9.67
8.99
6.41
6.35
7.79
7.96
6.52
7.60
4.63
4.84
7.60
7.69
77
12.11
Return on equity%
11.50
8.87
11.07
9.43
7.24
8.03
6.93
9.20
7.95
8.75
10.01
8.03
8.81
32
13.69
Return on assets%
18.79
20.63
21.51
20.54
20.56
20.42
18.23
20.80
23.40
24.88
29.71
20.80
20.60
60
98.04
EPS¥
126.30
121.14
132.74
126.79
136.76
143.68
156.62
161.31
172.98
172.96
102.10
4.81%
3.15%
—
22.38
EPS growth%
11.52
9.45
11.21
9.61
7.37
7.68
10.41
10.08
7.48
6.11
7.57
7.68
9.53
15
34.24
Bookvalue per sh¥
120.88
118.66
113.19
117.06
119.50
128.56
147.17
154.58
143.46
141.05
56.18
3.37%
1.82%
—
38.38
FCF per share¥
75.85
78.35
80.73
87.51
80.81
78.00
78.21
70.87
69.06
73.31
42.28
(1.93%)
(0.59%)
—
106.97
Dividend per sh¥
69.62
81.24
89.46
89.36
108.07
125.15
127.68
126.06
142.27
155.97
63.85
7.61%
10.21%
—
20.19
Div yield (avg)%
20.09
22.65
20.96
18.17
18.71
17.51
20.33
22.12
19.56
20.16
17.56
20.16
20.13
80
7.85
Payout ratio%
17.36
14.79
14.98
15.25
16.63
14.16
14.19
16.19
16.53
15.05
10.01
15.05
15.15
92
4.519
Shares (diluted)M
7.705
8.700
9.911
10.13
11.42
12.85
12.72
14.25
16.00
17.78
4.626
9.27%
9.75%
86
9.14
Buyback yield%
12.24
11.00
13.70
12.46
13.85
16.33
18.66
20.89
21.92
22.69
4.54
20.89
15.09
50
0.107
D/E ratiox
0.700
0.745
0.751
0.675
0.721
0.624
0.674
0.641
0.622
0.627
1.434
0.627
0.675
54
1.448
Enterprise value¥B
0.194
0.187
0.191
0.179
0.171
0.193
0.194
0.213
0.205
0.223
1.660
5.44%
2.23%
80
1.919
LT debt¥B
2.219
2.253
2.294
2.500
2.888
2.766
2.703
3.153
3.368
3.289
0.601
2.64%
5.25%
78
Revenue
¥2.093B
4.49%
1.00×
Cost of revenue
¥1.427B
4.39%
0.99×
Operating expenses
¥396.6M
4.76%
1.03×
Property and equipment
15.95%