144.6
Revenue¥B
198.9
214.5
226.3
239.1
248.8
259.5
279.6
291.8
305.8
330.2
156.4
5.83%
5.99%
32
13.06
Revenue growth%
19.34
17.52
16.11
15.36
17.90
16.13
14.11
11.91
13.28
10.40
5.07
13.28
15.74
61
6.68
Gross margin%
16.42
18.13
20.36
18.34
17.45
20.08
18.43
19.49
16.53
13.68
11.72
18.43
18.24
39
11.52
Operating margin%
20.93
19.61
17.35
16.35
19.04
18.20
18.06
15.14
12.24
11.79
6.01
15.14
17.70
84
9.88
Net margin%
23.09
22.01
22.88
21.55
21.14
19.63
22.29
22.87
25.64
24.03
20.25
22.87
22.58
75
16.37
P/E ratio (avg)x
28.75
25.48
26.14
22.94
20.65
20.28
21.62
18.57
19.38
17.90
34.97
19.38
21.13
89
15.87
EV/EBITx
25.14
28.58
27.53
32.00
34.96
35.78
40.91
44.20
49.00
49.15
33.18
44.20
35.37
75
20.94
FCF yield (avg)%
28.46
27.88
27.48
29.65
32.09
30.96
30.09
28.16
30.42
29.31
6.02
30.09
29.48
31
19.25
FCF margin%
12.27
13.12
15.74
13.77
14.11
16.23
14.99
16.40
16.74
16.11
26.02
16.23
15.37
47
0.691
FCF / Net incomex
1.197
1.230
1.357
1.441
1.544
1.679
1.691
1.783
1.943
1.858
0.255
1.783
1.611
59
7.40
ROIC%
32.06
33.42
34.30
31.88
33.36
32.37
34.25
33.70
31.09
29.15
14.74
32.37
32.87
92
17.84
Return on equity%
15.99
18.34
15.74
18.41
21.07
19.76
22.15
20.65
21.50
18.66
14.91
20.65
19.21
63
17.76
Return on assets%
17.42
15.86
13.67
15.00
12.06
13.23
13.11
12.68
11.55
14.02
26.38
13.11
13.45
73
736.09
EPS¥
566.76
591.50
607.05
580.16
599.60
540.51
483.04
480.18
440.28
412.67
761.98
(7.20%)
(3.52%)
—
21.76
EPS growth%
11.48
13.42
15.26
17.19
15.74
18.53
17.26
18.51
16.28
15.80
25.32
17.26
16.04
37
650.33
Bookvalue per sh¥
655.27
731.35
800.05
890.11
868.72
983.86
1,101
1,220
1,159
1,304
225.59
8.47%
8.52%
—
773.37
FCF per share¥
431.49
415.85
470.96
543.43
630.68
627.58
641.38
741.80
737.77
821.43
256.94
5.43%
6.97%
—
630.79
Dividend per sh¥
162.76
157.42
154.52
164.57
157.75
175.03
202.44
224.62
220.01
217.41
418.01
6.63%
2.70%
—
15.08
Div yield (avg)%
18.24
19.46
22.30
22.07
23.28
23.57
22.00
21.92
21.15
19.33
29.37
21.92
21.96
33
17.42
Payout ratio%
27.88
25.19
25.22
26.96
29.06
30.08
28.26
27.18
27.04
25.25
22.60
27.18
27.11
68
325.3
Shares (diluted)M
396.9
378.5
411.7
432.5
474.0
440.0
420.9
468.4
447.2
431.4
322.7
(1.86%)
2.05%
68
11.64
Buyback yield%
21.50
19.85
20.25
20.14
19.03
18.42
20.04
21.28
23.97
23.56
14.17
21.28
20.19
47
0.574
D/E ratiox
0.352
0.392
0.377
0.391
0.364
0.342
0.358
0.359
0.376
0.431
0.863
0.359
0.370
43
408.5
Enterprise value¥B
454.5
454.7
454.0
423.1
453.0
467.3
446.3
469.0
471.4
474.4
69.40
0.93%
0.64%
29
401.0
LT debt¥B
368.3
358.4
411.9
387.9
409.8
416.9
423.6
469.5
521.9
538.3
325.8
5.60%
3.76%
31
Revenue
¥330.2B
5.99%
1.00×
Cost of revenue
¥178.1B
5.53%
0.96×
Operating expenses
¥34.13B
6.68%
1.07×
Property and equipment
18.00%