1.565
Revenue¥B
1.816
1.950
2.027
2.095
2.246
2.339
2.433
2.589
2.795
2.978
1.686
5.80%
5.72%
28
24.15
Revenue growth%
10.19
13.11
15.10
13.96
12.56
10.17
9.79
8.37
11.24
13.12
11.32
10.17
11.90
48
14.47
Gross margin%
13.37
15.11
16.12
13.35
12.84
10.90
11.91
14.74
12.61
10.88
23.84
11.91
13.10
63
12.50
Operating margin%
10.58
13.51
11.77
11.91
11.62
10.18
10.08
7.35
8.10
9.87
9.14
9.87
10.38
74
14.79
Net margin%
17.01
15.85
16.33
15.31
14.93
16.00
18.09
15.58
12.97
11.75
17.56
15.58
15.72
42
24.43
P/E ratio (avg)x
17.81
16.92
16.74
16.59
18.12
18.15
19.98
21.33
19.09
20.42
34.24
19.98
18.13
32
23.51
EV/EBITx
12.67
13.22
13.92
15.56
15.77
18.84
19.85
19.88
22.66
23.70
33.87
19.88
17.31
19
24.94
FCF yield (avg)%
23.82
22.01
21.90
20.44
22.01
21.60
21.60
19.87
20.26
22.51
3.09
21.60
21.75
90
14.52
FCF margin%
23.89
23.62
24.83
23.32
22.14
21.15
22.16
23.92
26.73
26.31
25.97
23.92
23.75
43
1.615
FCF / Net incomex
1.667
1.574
1.586
1.733
1.605
1.695
1.896
1.970
2.248
2.123
0.111
1.970
1.714
30
13.11
ROIC%
19.23
20.74
22.42
24.73
23.99
26.39
27.38
29.13
29.02
29.03
17.09
29.02
25.56
26
8.49
Return on equity%
10.41
7.45
4.70
7.03
5.54
4.05
1.31
3.52
1.23
4.11
6.31
3.52
4.41
53
27.29
Return on assets%
6.37
6.83
4.48
5.11
7.67
5.43
3.69
4.34
5.40
7.35
9.30
5.40
5.41
6
38.04
EPS¥
141.39
157.07
154.69
149.12
136.54
145.52
153.82
159.35
166.16
185.23
42.56
6.29%
3.17%
—
20.27
EPS growth%
20.83
22.33
25.17
27.52
26.06
25.36
23.79
24.63
27.42
29.60
8.64
25.36
25.26
14
32.34
Bookvalue per sh¥
119.99
114.20
129.98
145.10
135.82
150.59
154.17
156.68
159.44
174.46
21.16
5.13%
4.06%
—
107.19
FCF per share¥
33.93
36.07
35.19
32.30
28.79
30.12
29.82
28.16
25.44
23.04
125.90
(4.36%)
(2.90%)
—
108.56
Dividend per sh¥
164.83
151.56
161.83
182.64
178.46
198.81
224.52
217.61
208.05
197.38
24.68
2.04%
3.19%
—
21.51
Div yield (avg)%
2.56
2.57
0.86
0.40
2.31
4.50
4.77
3.32
5.90
6.99
4.63
4.77
2.94
24
2.23
Payout ratio%
25.43
23.74
22.48
19.88
22.65
25.65
24.71
22.00
23.50
24.55
10.81
24.55
23.62
8
9.721
Shares (diluted)M
12.27
14.20
13.52
12.92
14.55
16.55
15.49
14.33
16.50
17.12
9.607
3.32%
4.26%
86
23.02
Buyback yield%
17.27
14.52
16.72
19.53
20.47
19.82
17.48
18.28
20.15
20.67
25.39
19.82
18.90
13
0.385
D/E ratiox
0.999
0.980
1.099
1.133
1.246
1.416
1.340
1.407
1.356
1.329
1.396
1.356
1.287
36
2.748
Enterprise value¥B
2.351
2.757
2.851
3.321
3.676
3.872
4.113
4.886
5.070
5.262
3.208
7.44%
9.23%
74
0.589
LT debt¥B
2.173
2.278
2.304
2.353
2.445
2.828
2.881
3.184
3.520
3.488
1.745
7.36%
6.51%
19
Revenue
¥2.978B
5.72%
1.00×
Cost of revenue
¥1.472B
5.85%
1.01×
Operating expenses
¥704.8M
5.81%
1.01×
Property and equipment
14.53%