0.534
Revenue¥B
3.468
3.785
4.164
4.570
4.902
5.266
5.717
6.021
6.477
6.899
0.583
7.07%
8.02%
9
5.67
Revenue growth%
14.21
11.58
13.72
16.12
16.01
13.11
10.69
8.64
8.79
11.75
18.06
10.69
12.43
30
28.80
Gross margin%
28.59
27.60
29.03
31.35
28.45
26.47
25.70
24.79
26.18
27.76
10.47
26.18
27.68
88
8.92
Operating margin%
12.07
12.44
9.77
6.90
4.17
4.21
5.00
3.60
5.97
4.44
18.00
4.44
5.49
76
22.12
Net margin%
15.10
15.02
16.77
14.59
12.63
15.44
13.74
14.85
17.08
14.09
5.86
14.85
14.94
25
27.48
P/E ratio (avg)x
17.37
17.58
16.67
18.53
18.39
20.39
22.00
21.55
21.44
22.06
28.01
21.55
19.46
45
8.466
EV/EBITx
21.51
21.24
21.05
22.55
25.92
27.17
26.89
25.83
24.34
24.36
27.58
25.83
24.35
34
11.16
FCF yield (avg)%
22.80
20.67
20.49
23.15
25.04
23.84
24.04
23.87
25.22
25.46
10.67
24.04
23.86
61
6.17
FCF margin%
14.10
13.27
15.03
17.79
16.35
17.12
15.29
17.42
19.67
18.54
7.54
17.42
16.73
13
1.695
FCF / Net incomex
2.415
2.597
2.457
2.502
2.866
2.754
3.107
3.439
3.938
4.129
0.946
3.439
2.810
23
18.61
ROIC%
4.37
3.47
5.52
7.35
4.94
3.81
5.01
7.98
5.70
7.77
12.20
5.70
5.26
53
4.60
Return on equity%
16.19
14.66
12.90
14.34
16.37
15.42
16.78
18.42
20.86
22.72
9.39
18.42
16.28
85
7.16
Return on assets%
25.45
27.18
28.12
28.65
30.48
27.96
30.61
31.71
28.88
30.27
24.31
30.27
28.77
54
100.66
EPS¥
84.23
75.83
71.97
71.62
63.76
64.11
62.82
67.36
58.13
58.38
103.26
(1.75%)
(3.75%)
—
19.63
EPS growth%
12.96
11.58
13.03
11.92
11.25
11.46
10.08
11.94
10.47
11.46
2.15
11.46
11.52
50
71.18
Bookvalue per sh¥
152.45
171.15
180.82
181.67
210.36
203.70
193.13
179.90
177.16
169.56
114.50
(4.22%)
0.54%
—
122.03
FCF per share¥
88.57
88.60
95.43
106.12
106.24
99.15
99.12
109.04
120.54
133.71
21.82
4.71%
4.59%
—
27.68
Dividend per sh¥
84.73
76.00
69.35
75.56
82.83
76.96
67.71
70.22
73.98
77.27
131.76
(1.38%)
(0.98%)
—
16.13
Div yield (avg)%
5.68
5.74
5.62
3.49
5.88
4.32
1.57
1.20
1.79
0.40
2.88
1.57
3.90
37
2.83
Payout ratio%
7.59
10.49
8.18
10.22
8.50
5.76
3.85
2.21
3.24
5.13
6.31
3.85
6.68
15
17.54
Shares (diluted)M
17.27
16.80
15.53
14.59
14.87
13.35
12.34
12.86
11.85
11.68
17.50
(4.70%)
(3.87%)
92
19.08
Buyback yield%
6.78
4.71
6.99
4.01
1.79
0.40
3.14
4.80
7.04
8.12
26.66
4.80
4.76
48
0.383
D/E ratiox
0.612
0.668
0.707
0.626
0.569
0.623
0.563
0.492
0.548
0.551
1.687
0.551
0.591
89
4.180
Enterprise value¥B
4.343
4.513
4.514
4.600
4.128
4.069
4.209
4.560
4.175
4.496
0.545
1.72%
0.83%
45
2.558
LT debt¥B
1.039
1.091
1.149
1.160
1.177
1.225
1.335
1.361
1.413
1.343
0.910
2.67%
2.95%
58
Revenue
¥6.899B
8.02%
1.00×
Cost of revenue
¥3.777B
8.14%
1.01×
Operating expenses
¥1.412B
7.65%
0.97×
Property and equipment
15.73%