85.89
Revenue¥B
156.5
164.3
173.0
185.4
195.1
207.8
223.5
237.2
249.5
263.0
92.22
6.15%
6.10%
61
10.13
Revenue growth%
25.20
22.97
21.34
23.79
24.97
24.43
26.30
29.06
27.20
25.84
21.90
26.30
25.09
42
14.59
Gross margin%
17.05
19.30
19.34
19.62
22.15
23.07
23.45
26.01
28.23
27.53
20.34
26.01
22.61
33
18.45
Operating margin%
12.63
11.68
11.96
11.97
10.79
12.52
13.69
16.19
18.99
21.09
19.18
16.19
12.58
94
25.27
Net margin%
7.55
5.26
6.92
6.27
6.40
8.28
10.19
7.64
5.43
6.73
4.70
7.64
6.82
54
27.13
P/E ratio (avg)x
15.83
16.20
16.37
15.84
16.84
20.08
20.88
22.01
24.51
26.96
31.00
22.01
18.46
83
9.602
EV/EBITx
6.263
6.849
7.559
6.748
6.576
6.365
6.962
6.783
7.583
7.481
17.93
6.962
6.816
89
29.67
FCF yield (avg)%
26.58
24.50
25.07
23.26
26.16
27.73
29.91
32.29
34.51
36.30
12.82
32.29
27.16
28
17.99
FCF margin%
28.90
26.80
28.66
25.98
27.78
27.08
24.62
26.60
25.63
28.18
13.38
26.60
26.94
33
0.206
FCF / Net incomex
0.208
0.183
0.189
0.180
0.164
0.153
0.164
0.160
0.146
0.129
1.335
0.153
0.164
54
16.14
ROIC%
9.09
6.43
3.54
5.10
4.80
6.45
6.50
4.74
4.27
1.89
5.08
4.74
4.95
13
13.56
Return on equity%
17.10
15.99
17.30
17.07
18.58
17.15
14.43
14.11
15.14
15.23
21.83
15.14
16.53
7
13.22
Return on assets%
19.26
21.84
21.54
22.51
23.73
24.58
27.53
29.34
26.84
28.23
16.98
27.53
24.15
11
444.47
EPS¥
893.26
888.30
972.11
1,085
1,182
1,156
1,250
1,224
1,262
1,320
453.44
2.24%
5.43%
—
16.52
EPS growth%
19.20
22.09
19.35
18.70
18.19
18.95
19.99
17.80
18.72
20.34
29.76
18.95
19.08
81
144.34
Bookvalue per sh¥
580.38
645.58
702.26
781.40
782.21
817.26
829.96
824.63
836.67
864.02
513.58
2.01%
4.54%
—
528.92
FCF per share¥
794.04
863.00
940.68
1,101
1,331
1,360
1,443
1,567
1,594
1,818
428.52
6.44%
10.39%
—
516.69
Dividend per sh¥
195.33
196.39
211.92
199.66
200.66
215.90
233.78
221.07
220.28
207.27
544.23
0.65%
2.07%
—
19.74
Div yield (avg)%
6.64
5.50
6.19
4.04
6.41
6.18
4.67
6.45
7.64
5.91
28.28
6.18
6.18
68
28.69
Payout ratio%
19.24
16.27
19.03
16.60
18.67
18.95
19.17
17.56
16.93
17.48
20.08
17.56
18.11
47
285.9
Shares (diluted)M
263.1
244.4
267.9
244.2
224.2
216.0
190.7
209.0
202.2
225.6
291.2
0.12%
(0.69%)
91
2.66
Buyback yield%
22.73
25.09
25.30
24.38
25.32
23.05
23.11
20.33
21.65
20.86
8.85
21.65
23.08
66
1.186
D/E ratiox
1.231
1.135
1.082
0.937
1.019
1.033
0.958
1.050
1.043
1.082
0.923
1.043
1.046
73
246.1
Enterprise value¥B
90.65
85.86
84.69
83.61
82.13
76.39
84.80
83.16
92.00
87.99
161.8
1.39%
(1.58%)
70
94.12
LT debt¥B
49.21
54.88
58.13
53.74
47.94
44.40
41.32
40.24
40.42
37.23
244.2
(4.93%)
(2.04%)
28
Revenue
¥263.0B
6.10%
1.00×
Cost of revenue
¥184.1B
6.10%
1.00×
Operating expenses
¥51.12B
6.55%
1.04×
Property and equipment
15.81%