51.07
Revenue¥B
105.1
109.5
114.2
116.0
117.6
119.8
124.9
126.0
128.2
130.6
53.05
2.13%
2.25%
81
8.19
Revenue growth%
4.36
1.90
3.23
4.22
7.14
7.03
7.30
10.17
7.50
4.56
20.36
7.30
5.79
71
21.80
Gross margin%
25.48
24.23
24.98
27.95
26.63
25.04
24.11
25.57
26.60
26.00
22.95
25.57
25.52
74
28.40
Operating margin%
12.10
14.76
17.15
20.02
22.07
21.34
20.12
22.76
20.30
22.40
4.56
21.34
20.21
65
2.02
Net margin%
15.08
14.25
12.22
13.08
10.78
9.52
12.18
11.40
13.48
15.07
18.08
12.18
12.65
51
25.32
P/E ratio (avg)x
44.07
41.81
47.27
47.46
45.46
43.70
49.36
47.58
49.48
47.34
26.84
47.58
47.31
19
6.272
EV/EBITx
29.45
31.64
36.40
34.68
36.95
40.87
39.12
40.36
41.55
38.90
27.43
40.36
37.93
64
21.27
FCF yield (avg)%
6.23
3.49
3.11
2.61
3.86
1.36
3.51
1.60
0.40
2.60
20.91
1.60
2.86
75
13.71
FCF margin%
4.54
1.88
4.88
4.90
3.28
3.39
2.99
0.40
0.40
0.51
15.01
0.51
3.13
67
0.958
FCF / Net incomex
0.516
0.616
0.719
0.848
0.989
1.081
1.273
1.445
1.456
1.626
1.343
1.445
1.035
80
19.97
ROIC%
26.57
27.72
25.74
25.83
23.12
23.88
21.29
22.12
20.66
19.45
18.05
21.29
23.50
88
24.20
Return on equity%
5.71
4.71
4.61
3.39
4.59
3.11
3.35
1.73
3.50
3.76
27.37
3.35
3.63
5
24.41
Return on assets%
24.94
25.02
24.06
21.41
23.09
24.40
27.33
24.48
26.82
24.53
22.38
24.53
24.50
18
200.61
EPS¥
530.90
585.49
598.56
717.11
734.88
827.11
845.93
899.40
1,074
1,088
223.75
8.16%
7.86%
—
23.86
EPS growth%
1.57
4.15
5.82
5.65
4.18
3.48
0.76
0.40
0.40
0.40
11.64
0.40
2.52
47
285.99
Bookvalue per sh¥
191.07
169.91
164.72
155.20
136.56
141.06
151.15
137.41
124.05
133.99
87.18
(0.38%)
(3.80%)
—
79.43
FCF per share¥
141.67
125.89
129.45
124.60
123.91
111.37
114.02
102.71
106.11
112.88
231.78
(1.85%)
(2.16%)
—
57.67
Dividend per sh¥
221.90
265.58
260.38
306.21
340.73
354.42
380.59
396.62
435.91
523.12
213.10
8.95%
9.81%
—
24.71
Div yield (avg)%
18.25
17.96
18.42
16.54
19.01
18.68
16.40
15.83
16.30
18.74
29.56
16.40
18.11
69
13.84
Payout ratio%
32.80
35.68
33.10
31.15
32.45
34.38
33.73
33.68
34.48
34.39
29.19
34.38
33.70
55
120.7
Shares (diluted)M
178.9
198.9
238.4
254.4
249.4
297.3
313.2
361.9
386.2
403.5
125.4
10.10%
8.85%
28
17.06
Buyback yield%
2.85
0.40
0.40
0.40
0.60
0.40
0.40
2.21
3.77
6.15
11.89
2.21
0.50
76
1.329
D/E ratiox
0.427
0.384
0.416
0.379
0.409
0.398
0.432
0.445
0.484
0.483
1.079
0.445
0.422
52
47.14
Enterprise value¥B
97.18
102.6
95.18
96.92
104.1
107.5
100.5
95.07
93.53
101.8
92.38
(0.46%)
1.26%
21
19.59
LT debt¥B
151.0
142.8
128.3
114.5
118.3
104.4
104.2
102.1
96.93
99.11
103.0
(3.47%)
(4.47%)
78
Revenue
¥130.6B
2.25%
1.00×
Cost of revenue
¥88.39B
2.45%
1.02×
Operating expenses
¥15.66B
1.87%
0.96×
Property and equipment
18.88%