0.375
Revenue¥B
2.231
2.315
2.499
2.694
2.799
3.006
3.195
3.317
3.479
3.674
0.413
5.59%
5.54%
9
4.04
Revenue growth%
16.94
18.56
20.24
20.46
21.11
21.93
22.92
25.87
28.08
30.44
10.86
25.87
21.52
64
14.99
Gross margin%
2.37
0.40
1.81
0.87
3.24
1.30
0.40
1.27
0.40
0.40
23.15
0.40
1.07
55
28.29
Operating margin%
12.44
12.55
12.07
11.48
8.77
10.44
11.33
9.21
7.72
6.27
16.12
9.21
10.89
72
13.16
Net margin%
15.32
15.09
17.59
19.22
17.64
19.77
17.31
15.61
17.69
20.47
6.26
17.69
17.61
34
9.121
P/E ratio (avg)x
29.08
28.68
32.51
34.02
31.05
29.65
29.08
28.52
31.45
28.49
7.550
29.08
29.37
23
21.47
EV/EBITx
21.22
19.25
18.67
19.74
17.46
15.94
14.96
15.82
16.23
17.60
24.40
15.94
17.53
37
8.84
FCF yield (avg)%
21.31
21.63
23.39
21.82
24.63
23.99
22.97
21.13
22.89
24.08
21.34
22.97
22.93
67
9.46
FCF margin%
0.40
2.75
0.49
2.42
2.38
3.95
4.54
7.53
7.36
5.94
28.50
5.94
3.35
30
0.761
FCF / Net incomex
0.129
0.133
0.117
0.102
0.103
0.101
0.095
0.093
0.102
0.094
0.494
0.095
0.102
75
6.61
ROIC%
32.46
33.75
34.58
37.36
35.22
33.28
36.28
33.83
36.01
33.51
19.01
33.83
34.20
63
5.03
Return on equity%
28.87
28.29
31.20
33.01
31.26
29.54
30.16
29.62
30.82
33.24
5.50
30.16
30.49
6
25.82
Return on assets%
16.01
15.47
14.06
15.72
15.06
13.64
13.12
14.36
15.21
15.27
25.85
14.36
15.13
73
47.74
EPS¥
145.22
151.63
157.48
160.13
184.61
184.47
200.19
205.17
231.37
235.37
50.27
4.98%
6.63%
—
11.56
EPS growth%
6.24
3.31
1.64
2.33
2.77
2.01
2.87
1.97
3.83
2.71
19.50
2.71
2.74
86
53.43
Bookvalue per sh¥
47.22
42.60
41.53
39.92
41.91
44.00
41.29
43.89
41.81
47.10
17.71
2.36%
0.01%
—
15.54
FCF per share¥
64.32
65.87
67.67
71.00
77.00
75.79
70.14
77.90
75.04
70.43
14.05
(1.77%)
1.12%
—
80.73
Dividend per sh¥
62.55
58.02
58.09
53.98
55.35
50.09
43.59
43.28
39.58
38.86
60.45
(6.83%)
(4.71%)
—
11.12
Div yield (avg)%
12.68
12.88
10.60
9.98
12.30
13.67
12.97
15.59
13.09
12.22
25.95
13.09
12.78
26
25.21
Payout ratio%
6.69
8.19
7.47
6.93
5.35
3.28
5.62
6.27
8.80
10.42
28.35
6.27
6.81
70
47.70
Shares (diluted)M
46.89
52.20
56.53
59.93
61.69
55.25
57.90
63.64
63.60
60.43
46.49
(0.41%)
3.32%
15
22.69
Buyback yield%
23.91
25.17
27.51
29.30
27.76
25.42
25.35
27.37
25.72
25.30
6.59
25.42
25.57
24
0.170
D/E ratiox
1.056
1.161
1.269
1.130
1.029
0.911
0.858
0.784
0.861
0.912
0.303
0.861
0.971
44
4.506
Enterprise value¥B
2.898
3.099
3.194
3.450
3.517
3.444
3.358
3.388
3.282
3.261
0.267
(1.50%)
2.06%
15
1.460
LT debt¥B
3.690
3.410
3.549
3.163
3.086
2.711
2.938
2.999
3.212
2.744
2.238
(2.32%)
(3.02%)
65
Revenue
¥3.674B
5.54%
1.00×
Cost of revenue
¥1.640B
5.48%
0.99×
Operating expenses
¥862.3M
5.19%
0.97×
Property and equipment
16.76%