1.395
Revenue¥B
1.821
1.906
1.965
2.000
2.108
2.199
2.266
2.357
2.441
2.546
1.510
3.85%
3.56%
41
16.03
Revenue growth%
26.01
28.71
27.66
26.32
27.54
29.55
28.95
31.74
29.87
30.05
6.81
29.87
28.83
46
24.22
Gross margin%
4.81
6.27
4.76
1.85
0.40
0.40
0.40
3.07
4.69
3.44
20.74
3.07
3.25
95
8.01
Operating margin%
21.03
22.87
22.63
21.83
23.43
22.82
23.13
25.61
28.37
31.09
8.62
25.61
23.00
78
24.35
Net margin%
6.91
5.50
5.15
6.99
8.09
8.95
7.97
6.72
4.69
3.03
10.83
6.72
6.82
33
31.95
P/E ratio (avg)x
26.96
26.75
24.68
21.70
20.90
21.83
20.29
18.65
16.26
14.20
8.052
18.65
21.30
90
7.942
EV/EBITx
14.74
16.61
19.07
22.73
23.84
27.13
28.96
28.80
34.99
38.14
24.61
28.96
25.49
6
3.83
FCF yield (avg)%
34.32
36.23
37.99
40.82
42.17
39.46
37.39
37.92
34.98
32.84
5.54
37.39
37.65
73
14.68
FCF margin%
4.13
3.65
1.98
3.83
3.48
2.95
4.02
3.16
0.92
0.80
14.16
2.95
3.32
42
0.298
FCF / Net incomex
0.766
0.755
0.835
0.944
1.102
1.086
1.172
1.207
1.386
1.509
0.801
1.207
1.094
43
21.34
ROIC%
17.15
18.52
16.50
18.35
19.66
16.86
14.15
16.27
18.28
20.16
4.17
16.86
17.71
10
24.57
Return on equity%
30.29
28.17
30.39
31.48
30.08
30.36
27.44
25.52
28.45
29.37
6.01
28.45
29.72
94
23.79
Return on assets%
23.17
22.32
24.78
27.45
27.41
26.57
25.62
27.62
25.02
23.73
29.51
25.62
25.32
47
36.66
EPS¥
153.98
150.81
159.13
150.61
143.56
138.17
129.00
127.43
119.96
110.29
39.31
(5.14%)
(3.94%)
—
11.03
EPS growth%
20.03
21.39
21.34
18.70
18.26
20.02
21.91
20.56
18.40
15.93
2.73
20.02
20.03
53
155.97
Bookvalue per sh¥
64.92
58.23
56.02
57.84
59.36
55.50
57.36
62.15
64.36
58.40
76.72
(0.33%)
(0.85%)
—
126.25
FCF per share¥
171.60
174.68
176.62
197.42
225.31
253.00
266.13
320.13
367.39
400.46
101.14
12.19%
9.53%
—
65.76
Dividend per sh¥
206.72
213.61
233.44
252.27
252.47
239.70
232.39
255.52
282.41
281.33
45.82
2.19%
2.43%
—
22.04
Div yield (avg)%
22.68
24.64
25.38
24.82
25.11
28.10
29.75
31.12
28.15
26.78
14.66
28.15
26.08
76
3.77
Payout ratio%
33.56
34.71
37.02
35.05
36.00
36.77
35.44
33.49
34.96
36.50
16.02
35.44
35.24
38
14.91
Shares (diluted)M
13.75
14.23
15.46
15.13
15.84
15.54
15.64
14.03
14.13
15.44
15.65
(0.52%)
0.01%
53
23.04
Buyback yield%
23.92
25.11
26.33
28.04
29.61
29.64
30.49
31.76
32.50
32.60
15.63
31.76
29.62
71
0.526
D/E ratiox
0.627
0.630
0.632
0.771
0.809
0.973
1.084
1.119
1.357
1.591
0.319
1.119
0.891
20
0.972
Enterprise value¥B
2.110
1.933
2.065
2.317
2.525
2.765
3.015
3.248
3.486
3.808
0.710
8.56%
6.77%
34
0.517
LT debt¥B
3.796
4.281
4.232
4.658
5.234
5.634
5.778
6.376
6.581
6.171
0.454
3.35%
5.52%
36
Revenue
¥2.546B
3.56%
1.00×
Cost of revenue
¥1.175B
3.69%
1.01×
Operating expenses
¥502.0M
3.60%
1.00×
Property and equipment
15.40%