14.05
Revenue¥B
13.33
14.13
14.81
15.74
16.88
17.37
18.61
19.47
20.03
21.07
14.74
4.54%
5.08%
90
21.09
Revenue growth%
16.84
19.34
21.15
21.71
21.82
20.01
18.84
20.50
22.14
23.09
25.59
20.50
20.82
91
11.52
Gross margin%
5.17
2.91
2.82
4.60
2.40
0.40
2.67
3.21
2.30
4.29
7.79
2.67
2.86
34
13.37
Operating margin%
13.16
11.28
11.60
9.65
7.70
9.00
8.06
5.06
7.44
5.89
22.96
7.44
8.53
70
17.43
Net margin%
26.11
25.76
23.19
23.05
20.58
18.95
19.30
21.37
21.17
21.15
29.80
21.15
21.27
24
11.77
P/E ratio (avg)x
45.94
54.26
54.07
55.71
59.69
66.36
68.69
74.56
78.87
81.04
13.22
74.56
63.03
9
10.13
EV/EBITx
30.38
34.51
38.60
38.37
42.49
46.16
44.47
46.76
44.25
50.14
27.43
46.16
43.37
28
13.84
FCF yield (avg)%
13.83
14.25
15.03
13.04
15.11
17.53
18.77
18.69
19.60
18.79
4.90
18.77
16.32
78
24.51
FCF margin%
13.63
10.79
10.20
8.40
10.24
9.39
11.70
10.58
7.84
6.06
28.29
9.39
10.22
82
0.260
FCF / Net incomex
1.320
1.361
1.369
1.241
1.106
1.128
1.251
1.153
1.233
1.203
0.653
1.203
1.237
81
10.09
ROIC%
0.40
0.40
0.40
0.40
0.40
0.40
2.45
2.63
5.06
6.33
17.18
2.63
0.40
33
24.78
Return on equity%
14.25
14.69
13.25
15.00
14.92
15.77
15.79
13.71
12.45
12.73
13.26
13.71
14.47
24
25.04
Return on assets%
12.62
12.51
13.77
13.32
14.91
12.75
14.15
15.35
14.21
16.32
7.55
14.21
13.96
42
517.60
EPS¥
409.92
433.79
448.89
449.91
513.26
560.00
536.12
506.72
480.18
493.47
562.51
(0.78%)
3.39%
—
5.94
EPS growth%
13.37
12.45
14.15
11.69
8.77
10.51
12.57
14.64
12.04
9.29
18.14
12.04
12.25
16
278.60
Bookvalue per sh¥
81.80
85.90
85.06
78.65
76.87
73.80
69.35
73.59
75.26
70.35
473.31
(1.76%)
(1.86%)
—
496.47
FCF per share¥
488.40
508.63
564.80
620.21
697.49
796.96
792.58
853.08
944.61
1,003
145.68
7.53%
8.53%
—
455.85
Dividend per sh¥
380.37
362.20
367.72
336.29
313.13
333.21
368.33
357.56
406.76
417.72
563.26
5.93%
0.49%
—
14.13
Div yield (avg)%
5.63
8.22
8.91
7.38
4.61
3.04
5.27
6.28
7.59
8.69
27.44
6.28
6.83
92
21.81
Payout ratio%
13.86
12.64
11.72
12.64
12.52
15.32
13.49
15.38
14.92
12.69
28.17
14.92
13.09
77
40.58
Shares (diluted)M
77.98
93.49
106.5
128.3
146.0
169.4
193.3
221.7
254.6
262.4
40.22
12.44%
15.02%
50
14.99
Buyback yield%
30.20
29.92
28.46
31.38
32.15
29.66
27.41
25.70
25.86
28.76
24.78
27.41
29.21
29
1.382
D/E ratiox
0.216
0.227
0.226
0.215
0.216
0.220
0.238
0.229
0.214
0.206
0.221
0.220
0.218
30
15.14
Enterprise value¥B
40.28
45.24
49.12
53.20
59.10
70.60
83.19
93.56
104.1
117.6
4.735
14.76%
12.78%
75
5.346
LT debt¥B
7.874
7.123
7.095
6.412
5.569
5.697
5.999
6.032
6.548
6.273
15.08
2.41%
(1.54%)
13
Revenue
¥21.07B
5.08%
1.00×
Cost of revenue
¥9.738B
4.90%
0.98×
Operating expenses
¥4.647B
4.65%
0.96×
Property and equipment
16.05%