3.066
Revenue¥B
2.651
2.688
2.718
2.845
2.957
2.996
3.039
3.106
3.122
3.296
3.300
1.87%
2.34%
43
9.47
Revenue growth%
16.74
17.43
19.97
17.35
18.52
15.61
17.21
17.45
18.38
3.56
26.40
17.45
17.39
16
4.54
Gross margin%
23.88
24.67
24.65
21.96
22.85
22.60
23.02
20.17
17.20
17.83
10.91
22.60
22.93
65
29.97
Operating margin%
3.72
2.51
4.17
4.65
5.58
6.08
3.19
6.12
5.18
20.02
17.97
5.58
4.41
34
26.52
Net margin%
18.47
19.29
18.15
15.62
15.93
15.17
16.69
18.86
18.92
5.90
15.07
16.69
18.31
52
18.48
P/E ratio (avg)x
33.65
32.26
36.50
41.84
43.88
41.46
39.11
41.15
46.98
8.270
37.73
41.46
40.13
81
7.376
EV/EBITx
49.03
56.88
60.25
61.03
64.24
72.73
80.55
77.91
79.29
19.58
8.785
77.91
62.64
83
10.59
FCF yield (avg)%
7.90
8.34
9.63
7.92
10.53
13.35
10.46
10.05
10.30
24.96
19.82
10.46
9.84
18
7.34
FCF margin%
20.08
20.83
23.37
22.42
23.89
26.45
28.65
28.62
26.03
14.79
19.43
26.45
23.63
80
0.574
FCF / Net incomex
2.246
2.354
2.488
2.413
2.596
2.743
2.774
3.060
3.164
1.512
0.265
2.774
2.542
56
21.83
ROIC%
15.99
15.76
16.60
15.85
16.56
14.46
13.79
14.80
13.44
26.98
19.03
14.46
15.81
54
4.37
Return on equity%
9.09
10.70
9.23
11.81
11.16
12.73
14.66
13.65
13.75
4.16
26.17
13.65
11.48
63
17.16
Return on assets%
29.82
30.49
29.34
31.62
34.16
34.84
32.93
33.24
34.14
22.35
15.69
34.14
32.27
36
35.37
EPS¥
78.65
76.92
71.42
71.44
78.35
78.72
80.00
75.22
76.79
37.72
43.94
1.45%
(0.17%)
—
26.09
EPS growth%
0.98
0.40
0.40
2.76
0.97
0.40
0.40
2.85
2.69
3.66
15.00
0.97
0.98
6
112.62
Bookvalue per sh¥
95.66
97.84
113.39
124.37
129.32
138.66
154.80
163.97
162.47
52.44
150.97
5.49%
7.16%
—
36.45
FCF per share¥
220.34
228.46
262.70
273.41
314.50
346.99
340.38
341.74
380.06
157.30
49.30
6.81%
5.68%
—
145.64
Dividend per sh¥
37.76
39.69
43.10
41.87
48.43
53.28
55.81
56.77
62.33
158.39
141.00
8.28%
6.21%
—
20.62
Div yield (avg)%
28.20
28.72
29.33
29.78
31.05
28.84
26.24
27.91
28.06
27.58
21.61
28.06
28.78
60
29.85
Payout ratio%
23.38
22.53
20.83
22.81
24.07
23.10
24.75
22.83
22.78
29.89
29.52
23.10
22.97
50
18.36
Shares (diluted)M
13.96
14.83
15.35
15.04
13.15
14.16
14.38
13.32
13.73
17.76
17.81
(1.80%)
(0.43%)
90
3.90
Buyback yield%
16.46
16.71
17.22
19.76
21.21
23.73
21.35
22.84
24.50
22.12
17.58
22.84
20.48
28
1.419
D/E ratiox
0.953
1.008
1.062
1.113
1.158
1.245
1.187
1.135
1.034
0.712
0.818
1.158
1.087
13
2.273
Enterprise value¥B
4.129
4.490
4.303
4.263
4.860
5.037
5.346
5.217
6.218
1.061
2.602
7.84%
5.74%
76
0.988
LT debt¥B
1.492
1.605
1.803
1.976
2.267
2.276
2.414
2.235
2.426
2.278
1.394
4.19%
4.84%
64
Revenue
¥3.122B
2.34%
1.00×
Cost of revenue
¥1.788B
2.09%
0.98×
Operating expenses
¥461.4M
3.34%
1.10×
Property and equipment
16.16%