0.719
Revenue¥B
1.151
1.183
1.269
1.302
1.373
1.407
1.475
1.574
1.649
1.718
0.781
4.58%
4.60%
6
16.49
Revenue growth%
11.30
9.91
9.33
8.49
11.21
13.90
12.13
10.55
9.35
7.53
27.23
10.55
10.23
39
5.10
Gross margin%
11.43
9.29
7.09
9.14
7.01
5.89
3.36
1.55
1.41
1.95
11.97
1.95
6.45
21
20.07
Operating margin%
0.40
0.67
0.40
1.99
0.40
0.40
1.58
0.40
0.40
1.31
26.36
0.40
0.40
33
29.52
Net margin%
29.20
30.35
29.68
32.53
33.35
34.67
36.34
33.47
33.62
30.95
20.92
33.62
32.94
29
9.096
P/E ratio (avg)x
35.23
35.27
32.84
35.59
33.98
31.92
34.38
32.98
34.01
31.90
30.81
32.98
34.00
33
20.34
EV/EBITx
39.32
37.94
40.64
42.53
40.92
39.43
42.91
45.69
44.81
43.91
17.28
43.91
41.73
64
16.14
FCF yield (avg)%
0.40
0.40
2.44
1.53
4.52
4.58
5.42
2.46
2.95
4.62
22.67
4.58
2.70
33
9.17
FCF margin%
4.59
6.27
7.09
4.19
3.05
5.76
4.43
7.32
6.65
7.92
29.54
6.65
6.01
38
0.861
FCF / Net incomex
1.205
1.362
1.428
1.337
1.304
1.391
1.522
1.662
1.663
1.592
1.220
1.592
1.409
29
2.05
ROIC%
8.47
6.87
8.14
9.58
11.00
11.59
9.43
8.00
6.99
5.61
10.23
8.00
8.31
84
15.51
Return on equity%
2.88
3.55
5.46
5.66
4.82
3.07
2.89
2.35
0.40
0.40
18.55
2.35
2.98
11
6.68
Return on assets%
20.84
17.92
17.86
18.93
20.53
20.09
17.30
19.68
22.35
22.65
18.78
20.09
19.89
74
157.36
EPS¥
187.11
192.31
177.75
166.08
158.71
150.03
161.73
147.44
135.85
141.57
168.78
(2.26%)
(2.65%)
—
23.73
EPS growth%
12.09
9.23
7.67
9.62
12.01
10.27
13.14
11.28
13.20
14.92
28.97
13.14
11.64
82
223.76
Bookvalue per sh¥
46.62
44.35
42.27
39.23
42.94
39.77
35.25
32.56
35.54
36.83
78.08
(3.02%)
(3.26%)
—
183.51
FCF per share¥
268.08
277.69
274.69
269.91
305.44
311.58
323.76
315.94
337.06
352.52
167.93
2.91%
4.42%
—
148.66
Dividend per sh¥
173.35
171.16
179.27
169.23
179.51
206.65
238.57
270.81
285.84
320.25
208.99
12.27%
5.67%
—
19.96
Div yield (avg)%
17.32
18.14
20.52
21.31
23.76
25.72
24.58
25.12
25.81
23.32
9.88
25.12
23.54
55
20.23
Payout ratio%
22.09
19.19
16.44
18.24
15.95
15.76
18.15
19.45
20.84
18.91
28.05
18.91
18.58
23
1.954
Shares (diluted)M
2.819
3.149
3.315
3.832
4.329
4.420
4.782
5.414
5.863
5.712
1.898
5.70%
7.15%
32
2.80
Buyback yield%
6.27
5.13
5.30
6.33
4.15
4.43
4.54
3.17
5.39
6.01
16.32
4.54
5.21
40
1.322
D/E ratiox
1.905
1.999
2.327
2.683
2.597
2.684
2.595
2.423
2.540
2.432
1.521
2.540
2.486
84
0.816
Enterprise value¥B
1.000
1.169
1.156
1.100
1.157
1.179
1.142
1.280
1.487
1.688
1.381
7.84%
4.77%
7
0.555
LT debt¥B
1.059
1.200
1.230
1.324
1.311
1.428
1.431
1.528
1.558
1.749
1.057
5.94%
5.25%
21
Revenue
¥1.718B
4.60%
1.00×
Cost of revenue
¥944.6M
4.95%
1.03×
Operating expenses
¥223.7M
3.32%
0.88×
Property and equipment
16.24%