2.916
Revenue¥B
38.17
41.26
43.71
46.79
49.79
53.79
56.95
59.53
63.29
67.29
3.181
6.21%
6.33%
20
3.11
Revenue growth%
15.56
14.61
14.68
14.45
12.75
10.90
8.92
11.13
12.51
14.19
27.86
11.13
13.47
44
10.48
Gross margin%
27.17
27.93
29.52
29.86
29.92
29.48
29.73
26.77
25.51
24.23
9.62
26.77
28.71
31
26.60
Operating margin%
29.76
29.84
31.80
33.57
35.92
37.37
38.30
41.20
43.33
45.61
16.53
41.20
36.65
83
28.84
Net margin%
3.63
1.36
0.40
0.40
0.40
0.40
1.71
0.40
2.74
2.36
14.44
1.71
0.88
28
22.97
P/E ratio (avg)x
12.71
13.56
13.07
14.46
15.36
15.45
17.19
17.77
17.30
16.98
30.14
17.19
15.41
73
8.506
EV/EBITx
23.38
24.10
24.91
26.09
30.62
32.42
35.77
42.62
47.99
49.27
34.57
42.62
31.52
64
6.74
FCF yield (avg)%
14.73
12.17
10.15
8.74
8.53
9.93
7.92
9.29
7.65
6.88
11.51
7.92
9.01
42
20.91
FCF margin%
14.23
16.27
13.89
12.87
15.83
14.85
16.49
19.15
19.48
20.23
23.68
19.15
16.05
67
0.968
FCF / Net incomex
0.451
0.481
0.451
0.473
0.449
0.468
0.515
0.550
0.513
0.577
1.354
0.515
0.477
57
10.83
ROIC%
5.36
3.26
1.64
0.40
0.83
0.40
2.49
1.71
0.40
0.40
10.04
0.40
1.23
46
6.52
Return on equity%
30.01
30.66
28.26
27.01
28.17
26.11
26.77
29.67
30.21
32.90
15.28
29.67
28.97
82
29.73
Return on assets%
21.54
20.12
17.20
19.76
22.14
24.28
25.12
27.81
29.04
26.06
14.36
26.06
23.21
83
23.96
EPS¥
49.64
53.31
47.50
48.91
44.51
45.82
43.85
38.56
33.61
34.28
24.63
(5.09%)
(3.47%)
—
20.07
EPS growth%
5.87
7.34
4.45
2.21
0.40
0.40
0.40
0.93
0.40
0.40
15.74
0.40
0.67
30
19.58
Bookvalue per sh¥
55.08
53.93
54.83
57.19
66.95
73.79
71.27
70.10
74.35
86.26
34.84
5.20%
6.12%
—
18.28
FCF per share¥
80.89
89.19
92.14
84.72
79.55
72.07
73.42
67.45
68.61
63.73
31.25
(4.34%)
(1.27%)
—
94.98
Dividend per sh¥
161.87
159.09
176.34
167.46
161.72
172.56
204.21
212.37
209.35
235.86
73.08
7.84%
5.25%
—
12.52
Div yield (avg)%
1.55
0.40
0.40
0.53
0.40
0.40
0.40
0.40
0.40
0.40
25.56
0.40
0.40
69
26.81
Payout ratio%
27.13
24.49
27.11
26.17
28.11
30.51
28.43
31.26
31.32
31.85
3.92
31.26
28.27
79
206.3
Shares (diluted)M
253.2
240.0
253.9
290.1
319.0
322.2
349.8
379.1
372.4
342.1
210.5
1.40%
3.68%
83
4.65
Buyback yield%
17.73
15.08
17.67
14.89
14.27
11.28
8.96
8.09
5.16
7.11
27.71
8.09
12.77
64
1.006
D/E ratiox
0.220
0.226
0.266
0.300
0.320
0.317
0.372
0.416
0.455
0.528
1.609
0.416
0.319
59
15.70
Enterprise value¥B
38.42
34.57
31.44
28.94
30.90
27.90
28.69
26.18
26.75
27.06
12.57
(2.62%)
(4.52%)
52
30.61
LT debt¥B
38.66
42.08
39.50
36.90
35.19
34.10
37.55
42.67
46.33
51.93
45.76
8.09%
2.18%
49
Revenue
¥67.29B
6.33%
1.00×
Cost of revenue
¥46.25B
6.39%
1.01×
Operating expenses
¥12.71B
6.61%
1.03×
Property and equipment
14.58%